[NYLEX] QoQ TTM Result on 31-Aug-2003 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 6.2%
YoY- 129.42%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 395,200 370,101 387,253 384,824 386,348 370,253 353,349 7.74%
PBT 26,485 20,768 24,866 26,698 26,125 23,032 26,884 -0.99%
Tax -31,345 -6,493 -8,135 -8,902 -9,368 -8,645 -9,463 122.04%
NP -4,860 14,275 16,731 17,796 16,757 14,387 17,421 -
-
NP to SH 19,587 14,275 16,731 17,796 16,757 14,387 17,421 8.11%
-
Tax Rate 118.35% 31.26% 32.72% 33.34% 35.86% 37.53% 35.20% -
Total Cost 400,060 355,826 370,522 367,028 369,591 355,866 335,928 12.34%
-
Net Worth 143,459 168,732 167,172 171,098 165,984 166,056 160,662 -7.26%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 4,486 4,486 4,486 6,734 2,248 2,248 -
Div Payout % - 31.43% 26.81% 25.21% 40.19% 15.63% 12.90% -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 143,459 168,732 167,172 171,098 165,984 166,056 160,662 -7.26%
NOSH 177,110 224,976 225,909 225,129 224,303 224,400 223,142 -14.26%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin -1.23% 3.86% 4.32% 4.62% 4.34% 3.89% 4.93% -
ROE 13.65% 8.46% 10.01% 10.40% 10.10% 8.66% 10.84% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 223.14 164.51 171.42 170.93 172.24 165.00 158.35 25.66%
EPS 11.06 6.35 7.41 7.90 7.47 6.41 7.81 26.07%
DPS 0.00 2.00 2.00 2.00 3.00 1.00 1.00 -
NAPS 0.81 0.75 0.74 0.76 0.74 0.74 0.72 8.16%
Adjusted Per Share Value based on latest NOSH - 225,129
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 219.82 205.86 215.40 214.04 214.89 205.94 196.54 7.74%
EPS 10.89 7.94 9.31 9.90 9.32 8.00 9.69 8.08%
DPS 0.00 2.50 2.50 2.50 3.75 1.25 1.25 -
NAPS 0.7979 0.9385 0.9298 0.9517 0.9232 0.9236 0.8936 -7.26%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.69 0.87 0.78 0.74 0.42 0.40 0.41 -
P/RPS 0.31 0.53 0.46 0.43 0.24 0.24 0.26 12.42%
P/EPS 6.24 13.71 10.53 9.36 5.62 6.24 5.25 12.19%
EY 16.03 7.29 9.49 10.68 17.79 16.03 19.04 -10.82%
DY 0.00 2.30 2.56 2.70 7.14 2.50 2.44 -
P/NAPS 0.85 1.16 1.05 0.97 0.57 0.54 0.57 30.49%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 29/07/04 29/04/04 28/01/04 29/10/03 30/07/03 30/04/03 29/01/03 -
Price 0.80 0.71 0.79 0.78 0.61 0.38 0.37 -
P/RPS 0.36 0.43 0.46 0.46 0.35 0.23 0.23 34.77%
P/EPS 7.23 11.19 10.67 9.87 8.17 5.93 4.74 32.47%
EY 13.82 8.94 9.37 10.13 12.25 16.87 21.10 -24.56%
DY 0.00 2.82 2.53 2.56 4.92 2.63 2.70 -
P/NAPS 0.99 0.95 1.07 1.03 0.82 0.51 0.51 55.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment