[NYLEX] QoQ TTM Result on 31-May-2004 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 37.21%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 568,113 497,548 436,244 395,200 370,101 387,253 384,824 29.68%
PBT 25,170 29,484 25,104 26,485 20,768 24,866 26,698 -3.85%
Tax -31,694 -31,795 -30,855 -31,345 -6,493 -8,135 -8,902 133.34%
NP -6,524 -2,311 -5,751 -4,860 14,275 16,731 17,796 -
-
NP to SH 18,088 22,301 18,861 19,587 14,275 16,731 17,796 1.09%
-
Tax Rate 125.92% 107.84% 122.91% 118.35% 31.26% 32.72% 33.34% -
Total Cost 574,637 499,859 441,995 400,060 355,826 370,522 367,028 34.86%
-
Net Worth 115,885 114,784 119,418 143,459 168,732 167,172 171,098 -22.89%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - 4,486 4,486 4,486 -
Div Payout % - - - - 31.43% 26.81% 25.21% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 115,885 114,784 119,418 143,459 168,732 167,172 171,098 -22.89%
NOSH 178,285 176,591 192,609 177,110 224,976 225,909 225,129 -14.41%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin -1.15% -0.46% -1.32% -1.23% 3.86% 4.32% 4.62% -
ROE 15.61% 19.43% 15.79% 13.65% 8.46% 10.01% 10.40% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 318.65 281.75 226.49 223.14 164.51 171.42 170.93 51.52%
EPS 10.15 12.63 9.79 11.06 6.35 7.41 7.90 18.20%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 0.65 0.65 0.62 0.81 0.75 0.74 0.76 -9.90%
Adjusted Per Share Value based on latest NOSH - 177,110
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 315.99 276.74 242.64 219.82 205.86 215.40 214.04 29.68%
EPS 10.06 12.40 10.49 10.89 7.94 9.31 9.90 1.07%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 0.6446 0.6384 0.6642 0.7979 0.9385 0.9298 0.9517 -22.89%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.65 0.71 0.81 0.69 0.87 0.78 0.74 -
P/RPS 0.20 0.25 0.36 0.31 0.53 0.46 0.43 -39.99%
P/EPS 6.41 5.62 8.27 6.24 13.71 10.53 9.36 -22.32%
EY 15.61 17.79 12.09 16.03 7.29 9.49 10.68 28.82%
DY 0.00 0.00 0.00 0.00 2.30 2.56 2.70 -
P/NAPS 1.00 1.09 1.31 0.85 1.16 1.05 0.97 2.05%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 31/01/05 28/10/04 29/07/04 29/04/04 28/01/04 29/10/03 -
Price 0.63 0.66 0.72 0.80 0.71 0.79 0.78 -
P/RPS 0.20 0.23 0.32 0.36 0.43 0.46 0.46 -42.63%
P/EPS 6.21 5.23 7.35 7.23 11.19 10.67 9.87 -26.59%
EY 16.10 19.13 13.60 13.82 8.94 9.37 10.13 36.22%
DY 0.00 0.00 0.00 0.00 2.82 2.53 2.56 -
P/NAPS 0.97 1.02 1.16 0.99 0.95 1.07 1.03 -3.92%

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