[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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

MYEG

MY E.G. SERVICES BHD

206

CAPITALA

CAPITAL A BERHAD

173

PBBANK

PUBLIC BANK BHD

157

SAPNRG

SAPURA ENERGY BERHAD

151

MAYBANK

MALAYAN BANKING BHD

147

Daily Stocks

HSI-CVZ

0.22

+0.05

222,382,300

HSI-HUF

0.05

-0.035

142,976,700

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.075

0.00

45,705,700

ICONIC-WA

0.04

-0.005

43,116,400

HSI-HUQ

0.06

-0.035

42,798,800

MYEG

0.915

-0.02

39,014,200

TOPGLOV

0.885

+0.005

33,850,800

More active Stocks

NESTLE

128.00

+0.80

14,600

DLADY

33.50

+0.64

12,700

GESHEN

4.40

+0.51

473,300

ALLIANZ

21.34

+0.30

13,000

CVIEW

1.54

+0.26

156,000

LPI

12.24

+0.24

144,800

RCECAP

2.98

+0.21

2,071,700

F&N

31.80

+0.20

86,600

ATECH

2.94

+0.18

1,661,300

HSI-CVH

0.75

+0.16

6,950,700

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

UWC

2.96

-0.12

1,223,200

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

210,000

HSI-HS5

0.335

-0.095

400,000

MASTER

3.68

-0.09

8,500

HSI-HU9

0.065

-0.085

35,000

HSI-HU2

0.115

-0.085

35,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More