[NYLEX] QoQ TTM Result on 31-Aug-2008 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 19.39%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 1,366,030 1,572,586 1,729,978 1,868,693 1,742,062 1,777,439 1,793,236 -16.57%
PBT 10,376 19,181 29,202 68,289 58,269 46,536 47,548 -63.72%
Tax 242 -3,982 -7,275 -14,216 -10,789 -8,651 -7,407 -
NP 10,618 15,199 21,927 54,073 47,480 37,885 40,141 -58.75%
-
NP to SH 14,706 18,599 25,351 57,024 47,763 37,695 40,117 -48.74%
-
Tax Rate -2.33% 20.76% 24.91% 20.82% 18.52% 18.59% 15.58% -
Total Cost 1,355,412 1,557,387 1,708,051 1,814,620 1,694,582 1,739,554 1,753,095 -15.74%
-
Net Worth 235,515 220,693 233,141 240,161 222,026 218,817 225,339 2.98%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - 8,122 8,122 8,122 8,122 4,857 4,857 -
Div Payout % - 43.67% 32.04% 14.24% 17.01% 12.89% 12.11% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 235,515 220,693 233,141 240,161 222,026 218,817 225,339 2.98%
NOSH 185,445 180,896 176,622 176,589 180,509 190,276 194,258 -3.04%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 0.78% 0.97% 1.27% 2.89% 2.73% 2.13% 2.24% -
ROE 6.24% 8.43% 10.87% 23.74% 21.51% 17.23% 17.80% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 736.62 869.33 979.48 1,058.21 965.08 934.13 923.12 -13.95%
EPS 7.93 10.28 14.35 32.29 26.46 19.81 20.65 -47.13%
DPS 0.00 4.49 4.60 4.60 4.50 2.55 2.50 -
NAPS 1.27 1.22 1.32 1.36 1.23 1.15 1.16 6.22%
Adjusted Per Share Value based on latest NOSH - 176,589
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 759.80 874.69 962.24 1,039.39 968.96 988.63 997.42 -16.57%
EPS 8.18 10.35 14.10 31.72 26.57 20.97 22.31 -48.74%
DPS 0.00 4.52 4.52 4.52 4.52 2.70 2.70 -
NAPS 1.31 1.2275 1.2968 1.3358 1.2349 1.2171 1.2534 2.98%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.54 0.43 0.77 1.12 1.32 1.30 1.50 -
P/RPS 0.07 0.05 0.08 0.11 0.14 0.14 0.16 -42.34%
P/EPS 6.81 4.18 5.36 3.47 4.99 6.56 7.26 -4.17%
EY 14.69 23.91 18.64 28.83 20.05 15.24 13.77 4.40%
DY 0.00 10.44 5.97 4.11 3.41 1.96 1.67 -
P/NAPS 0.43 0.35 0.58 0.82 1.07 1.13 1.29 -51.89%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 29/01/08 -
Price 0.66 0.57 0.58 0.78 1.15 1.30 1.28 -
P/RPS 0.09 0.07 0.06 0.07 0.12 0.14 0.14 -25.49%
P/EPS 8.32 5.54 4.04 2.42 4.35 6.56 6.20 21.64%
EY 12.02 18.04 24.75 41.40 23.01 15.24 16.13 -17.79%
DY 0.00 7.88 7.93 5.90 3.91 1.96 1.95 -
P/NAPS 0.52 0.47 0.44 0.57 0.93 1.13 1.10 -39.28%

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