[NYLEX] QoQ TTM Result on 31-Aug-2004 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -3.71%
YoY- 5.98%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 625,497 568,113 497,548 436,244 395,200 370,101 387,253 37.62%
PBT 19,691 25,170 29,484 25,104 26,485 20,768 24,866 -14.39%
Tax -6,233 -31,694 -31,795 -30,855 -31,345 -6,493 -8,135 -16.25%
NP 13,458 -6,524 -2,311 -5,751 -4,860 14,275 16,731 -13.49%
-
NP to SH 13,623 18,088 22,301 18,861 19,587 14,275 16,731 -12.79%
-
Tax Rate 31.65% 125.92% 107.84% 122.91% 118.35% 31.26% 32.72% -
Total Cost 612,039 574,637 499,859 441,995 400,060 355,826 370,522 39.69%
-
Net Worth 118,298 115,885 114,784 119,418 143,459 168,732 167,172 -20.57%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 7,945 - - - - 4,486 4,486 46.33%
Div Payout % 58.32% - - - - 31.43% 26.81% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 118,298 115,885 114,784 119,418 143,459 168,732 167,172 -20.57%
NOSH 176,564 178,285 176,591 192,609 177,110 224,976 225,909 -15.13%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 2.15% -1.15% -0.46% -1.32% -1.23% 3.86% 4.32% -
ROE 11.52% 15.61% 19.43% 15.79% 13.65% 8.46% 10.01% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 354.26 318.65 281.75 226.49 223.14 164.51 171.42 62.17%
EPS 7.72 10.15 12.63 9.79 11.06 6.35 7.41 2.76%
DPS 4.50 0.00 0.00 0.00 0.00 2.00 2.00 71.62%
NAPS 0.67 0.65 0.65 0.62 0.81 0.75 0.74 -6.40%
Adjusted Per Share Value based on latest NOSH - 112,243
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 347.91 315.99 276.74 242.64 219.82 205.86 215.40 37.62%
EPS 7.58 10.06 12.40 10.49 10.89 7.94 9.31 -12.79%
DPS 4.42 0.00 0.00 0.00 0.00 2.50 2.50 46.16%
NAPS 0.658 0.6446 0.6384 0.6642 0.7979 0.9385 0.9298 -20.57%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.61 0.65 0.71 0.81 0.69 0.87 0.78 -
P/RPS 0.17 0.20 0.25 0.36 0.31 0.53 0.46 -48.47%
P/EPS 7.91 6.41 5.62 8.27 6.24 13.71 10.53 -17.35%
EY 12.65 15.61 17.79 12.09 16.03 7.29 9.49 21.09%
DY 7.38 0.00 0.00 0.00 0.00 2.30 2.56 102.42%
P/NAPS 0.91 1.00 1.09 1.31 0.85 1.16 1.05 -9.09%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 29/04/04 28/01/04 -
Price 0.65 0.63 0.66 0.72 0.80 0.71 0.79 -
P/RPS 0.18 0.20 0.23 0.32 0.36 0.43 0.46 -46.47%
P/EPS 8.42 6.21 5.23 7.35 7.23 11.19 10.67 -14.59%
EY 11.87 16.10 19.13 13.60 13.82 8.94 9.37 17.06%
DY 6.92 0.00 0.00 0.00 0.00 2.82 2.53 95.46%
P/NAPS 0.97 0.97 1.02 1.16 0.99 0.95 1.07 -6.32%

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