[NYLEX] QoQ TTM Result on 31-May-2006 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -18.78%
YoY- 33.83%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 1,189,021 945,424 683,750 670,300 684,111 684,470 664,797 47.50%
PBT 45,241 49,287 29,474 26,233 29,952 20,401 19,834 73.54%
Tax -10,817 -12,109 -8,920 -8,120 -7,959 -6,942 -6,142 45.98%
NP 34,424 37,178 20,554 18,113 21,993 13,459 13,692 85.20%
-
NP to SH 34,426 36,746 19,886 18,232 22,449 14,202 14,431 78.82%
-
Tax Rate 23.91% 24.57% 30.26% 30.95% 26.57% 34.03% 30.97% -
Total Cost 1,154,597 908,246 663,196 652,187 662,118 671,011 651,105 46.65%
-
Net Worth 202,198 180,390 169,317 164,430 162,576 157,148 121,831 40.30%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 12,377 12,377 7,072 7,072 7,945 7,945 7,945 34.49%
Div Payout % 35.95% 33.68% 35.56% 38.79% 35.39% 55.95% 55.06% -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 202,198 180,390 169,317 164,430 162,576 157,148 121,831 40.30%
NOSH 194,421 176,852 176,372 176,806 176,713 176,571 176,567 6.65%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 2.90% 3.93% 3.01% 2.70% 3.21% 1.97% 2.06% -
ROE 17.03% 20.37% 11.74% 11.09% 13.81% 9.04% 11.85% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 611.57 534.58 387.67 379.11 387.13 387.64 376.51 38.30%
EPS 17.71 20.78 11.27 10.31 12.70 8.04 8.17 67.73%
DPS 6.37 7.00 4.00 4.00 4.50 4.50 4.50 26.15%
NAPS 1.04 1.02 0.96 0.93 0.92 0.89 0.69 31.55%
Adjusted Per Share Value based on latest NOSH - 176,806
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 661.35 525.86 380.31 372.83 380.51 380.71 369.77 47.50%
EPS 19.15 20.44 11.06 10.14 12.49 7.90 8.03 78.78%
DPS 6.88 6.88 3.93 3.93 4.42 4.42 4.42 34.41%
NAPS 1.1247 1.0034 0.9418 0.9146 0.9043 0.8741 0.6776 40.31%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.66 1.17 0.92 1.01 0.96 0.73 0.60 -
P/RPS 0.27 0.22 0.24 0.27 0.25 0.19 0.16 41.87%
P/EPS 9.37 5.63 8.16 9.79 7.56 9.08 7.34 17.73%
EY 10.67 17.76 12.26 10.21 13.23 11.02 13.62 -15.05%
DY 3.84 5.98 4.35 3.96 4.69 6.16 7.50 -36.07%
P/NAPS 1.60 1.15 0.96 1.09 1.04 0.82 0.87 50.27%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 23/01/07 30/10/06 28/07/06 14/04/06 26/01/06 28/10/05 -
Price 1.76 1.77 1.18 0.96 1.18 0.82 0.65 -
P/RPS 0.29 0.33 0.30 0.25 0.30 0.21 0.17 42.90%
P/EPS 9.94 8.52 10.47 9.31 9.29 10.19 7.95 16.10%
EY 10.06 11.74 9.56 10.74 10.77 9.81 12.57 -13.83%
DY 3.62 3.95 3.39 4.17 3.81 5.49 6.92 -35.15%
P/NAPS 1.69 1.74 1.23 1.03 1.28 0.92 0.94 48.01%

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