[NYLEX] QoQ TTM Result on 31-Aug-2007 [#1]

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
TTM Result
Revenue	1,742,062	1,777,439	1,793,236	1,745,367	1,502,688	1,189,021	945,424	50.24%
YoY %	-1.99%	-0.88%	2.74%	16.15%	26.38%	25.77%	-	-
Horiz. %	184.26%	188.00%	189.68%	184.61%	158.94%	125.77%	100.00%	-
PBT	58,269	46,536	47,548	48,689	45,986	45,241	49,287	11.79%
YoY %	25.21%	-2.13%	-2.34%	5.88%	1.65%	-8.21%	-	-
Horiz. %	118.22%	94.42%	96.47%	98.79%	93.30%	91.79%	100.00%	-
Tax	-10,789	-8,651	-7,407	-6,688	-7,029	-10,817	-12,109	-7.39%
YoY %	-24.71%	-16.79%	-10.75%	4.85%	35.02%	10.67%	-	-
Horiz. %	89.10%	71.44%	61.17%	55.23%	58.05%	89.33%	100.00%	-
NP	47,480	37,885	40,141	42,001	38,957	34,424	37,178	17.69%
YoY %	25.33%	-5.62%	-4.43%	7.81%	13.17%	-7.41%	-	-
Horiz. %	127.71%	101.90%	107.97%	112.97%	104.79%	92.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,763	37,695	40,117	42,347	39,258	34,426	36,746	19.08%
YoY %	26.71%	-6.04%	-5.27%	7.87%	14.04%	-6.31%	-	-
Horiz. %	129.98%	102.58%	109.17%	115.24%	106.84%	93.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.52%	18.59%	15.58%	13.74%	15.29%	23.91%	24.57%	-
YoY %	-0.38%	19.32%	13.39%	-10.14%	-36.05%	-2.69%	-	-
Horiz. %	75.38%	75.66%	63.41%	55.92%	62.23%	97.31%	100.00%	-
Total Cost	1,694,582	1,739,554	1,753,095	1,703,366	1,463,731	1,154,597	908,246	51.49%
YoY %	-2.59%	-0.77%	2.92%	16.37%	26.77%	27.12%	-	-
Horiz. %	186.58%	191.53%	193.02%	187.54%	161.16%	127.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,026	218,817	225,339	211,669	207,885	202,198	180,390	14.83%
YoY %	1.47%	-2.89%	6.46%	1.82%	2.81%	12.09%	-	-
Horiz. %	123.08%	121.30%	124.92%	117.34%	115.24%	112.09%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	8,122	4,857	4,857	10,162	10,162	12,377	12,377	-24.46%
YoY %	67.22%	0.00%	-52.20%	0.00%	-17.90%	0.00%	-	-
Horiz. %	65.62%	39.24%	39.24%	82.10%	82.10%	100.00%	100.00%	-
Div Payout %	17.01%	12.89%	12.11%	24.00%	25.89%	35.95%	33.68%	-
YoY %	31.96%	6.44%	-49.54%	-7.30%	-27.98%	6.74%	-	-
Horiz. %	50.50%	38.27%	35.96%	71.26%	76.87%	106.74%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	222,026	218,817	225,339	211,669	207,885	202,198	180,390	14.83%
YoY %	1.47%	-2.89%	6.46%	1.82%	2.81%	12.09%	-	-
Horiz. %	123.08%	121.30%	124.92%	117.34%	115.24%	112.09%	100.00%	-
NOSH	180,509	190,276	194,258	194,192	194,285	194,421	176,852	1.37%
YoY %	-5.13%	-2.05%	0.03%	-0.05%	-0.07%	9.93%	-	-
Horiz. %	102.07%	107.59%	109.84%	109.80%	109.86%	109.93%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	2.73%	2.13%	2.24%	2.41%	2.59%	2.90%	3.93%	-
YoY %	28.17%	-4.91%	-7.05%	-6.95%	-10.69%	-26.21%	-	-
Horiz. %	69.47%	54.20%	57.00%	61.32%	65.90%	73.79%	100.00%	-
ROE	21.51%	17.23%	17.80%	20.01%	18.88%	17.03%	20.37%	-
YoY %	24.84%	-3.20%	-11.04%	5.99%	10.86%	-16.40%	-	-
Horiz. %	105.60%	84.59%	87.38%	98.23%	92.69%	83.60%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	965.08	934.13	923.12	898.78	773.44	611.57	534.58	48.21%
YoY %	3.31%	1.19%	2.71%	16.21%	26.47%	14.40%	-	-
Horiz. %	180.53%	174.74%	172.68%	168.13%	144.68%	114.40%	100.00%	-
EPS	26.46	19.81	20.65	21.81	20.21	17.71	20.78	17.46%
YoY %	33.57%	-4.07%	-5.32%	7.92%	14.12%	-14.77%	-	-
Horiz. %	127.33%	95.33%	99.37%	104.96%	97.26%	85.23%	100.00%	-
DPS	4.50	2.55	2.50	5.23	5.23	6.37	7.00	-25.49%
YoY %	76.47%	2.00%	-52.20%	0.00%	-17.90%	-9.00%	-	-
Horiz. %	64.29%	36.43%	35.71%	74.71%	74.71%	91.00%	100.00%	-
NAPS	1.23	1.15	1.16	1.09	1.07	1.04	1.02	13.28%
YoY %	6.96%	-0.86%	6.42%	1.87%	2.88%	1.96%	-	-
Horiz. %	120.59%	112.75%	113.73%	106.86%	104.90%	101.96%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 194,192
RPS	968.96	988.63	997.42	970.80	835.81	661.35	525.86	50.24%
YoY %	-1.99%	-0.88%	2.74%	16.15%	26.38%	25.77%	-	-
Horiz. %	184.26%	188.00%	189.67%	184.61%	158.94%	125.77%	100.00%	-
EPS	26.57	20.97	22.31	23.55	21.84	19.15	20.44	19.08%
YoY %	26.70%	-6.01%	-5.27%	7.83%	14.05%	-6.31%	-	-
Horiz. %	129.99%	102.59%	109.15%	115.22%	106.85%	93.69%	100.00%	-
DPS	4.52	2.70	2.70	5.65	5.65	6.88	6.88	-24.40%
YoY %	67.41%	0.00%	-52.21%	0.00%	-17.88%	0.00%	-	-
Horiz. %	65.70%	39.24%	39.24%	82.12%	82.12%	100.00%	100.00%	-
NAPS	1.2349	1.2171	1.2534	1.1773	1.1563	1.1247	1.0034	14.82%
YoY %	1.46%	-2.90%	6.46%	1.82%	2.81%	12.09%	-	-
Horiz. %	123.07%	121.30%	124.92%	117.33%	115.24%	112.09%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	1.32	1.30	1.50	1.48	1.38	1.66	1.17	-
P/RPS	0.14	0.14	0.16	0.16	0.18	0.27	0.22	-25.99%
YoY %	0.00%	-12.50%	0.00%	-11.11%	-33.33%	22.73%	-	-
Horiz. %	63.64%	63.64%	72.73%	72.73%	81.82%	122.73%	100.00%	-
P/EPS	4.99	6.56	7.26	6.79	6.83	9.37	5.63	-7.72%
YoY %	-23.93%	-9.64%	6.92%	-0.59%	-27.11%	66.43%	-	-
Horiz. %	88.63%	116.52%	128.95%	120.60%	121.31%	166.43%	100.00%	-
EY	20.05	15.24	13.77	14.73	14.64	10.67	17.76	8.41%
YoY %	31.56%	10.68%	-6.52%	0.61%	37.21%	-39.92%	-	-
Horiz. %	112.89%	85.81%	77.53%	82.94%	82.43%	60.08%	100.00%	-
DY	3.41	1.96	1.67	3.54	3.79	3.84	5.98	-31.21%
YoY %	73.98%	17.37%	-52.82%	-6.60%	-1.30%	-35.79%	-	-
Horiz. %	57.02%	32.78%	27.93%	59.20%	63.38%	64.21%	100.00%	-
P/NAPS	1.07	1.13	1.29	1.36	1.29	1.60	1.15	-4.68%
YoY %	-5.31%	-12.40%	-5.15%	5.43%	-19.37%	39.13%	-	-
Horiz. %	93.04%	98.26%	112.17%	118.26%	112.17%	139.13%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	31/07/08	29/04/08	29/01/08	30/10/07	31/07/07	30/04/07	23/01/07	-
Price	1.15	1.30	1.28	1.48	1.55	1.76	1.77	-
P/RPS	0.12	0.14	0.14	0.16	0.20	0.29	0.33	-49.02%
YoY %	-14.29%	0.00%	-12.50%	-20.00%	-31.03%	-12.12%	-	-
Horiz. %	36.36%	42.42%	42.42%	48.48%	60.61%	87.88%	100.00%	-
P/EPS	4.35	6.56	6.20	6.79	7.67	9.94	8.52	-36.09%
YoY %	-33.69%	5.81%	-8.69%	-11.47%	-22.84%	16.67%	-	-
Horiz. %	51.06%	77.00%	72.77%	79.69%	90.02%	116.67%	100.00%	-
EY	23.01	15.24	16.13	14.73	13.04	10.06	11.74	56.55%
YoY %	50.98%	-5.52%	9.50%	12.96%	29.62%	-14.31%	-	-
Horiz. %	196.00%	129.81%	137.39%	125.47%	111.07%	85.69%	100.00%	-
DY	3.91	1.96	1.95	3.54	3.37	3.62	3.95	-0.67%
YoY %	99.49%	0.51%	-44.92%	5.04%	-6.91%	-8.35%	-	-
Horiz. %	98.99%	49.62%	49.37%	89.62%	85.32%	91.65%	100.00%	-
P/NAPS	0.93	1.13	1.10	1.36	1.45	1.69	1.74	-34.11%
YoY %	-17.70%	2.73%	-19.12%	-6.21%	-14.20%	-2.87%	-	-
Horiz. %	53.45%	64.94%	63.22%	78.16%	83.33%	97.13%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos