[NYLEX] QoQ TTM Result on 31-May-2013 [#4]

Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -23.76%
YoY- -44.1%
Quarter Report
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 1,630,706 1,706,474 1,703,878 1,728,625 1,721,883 1,664,945 1,601,608 1.21%
PBT 17,880 16,523 15,913 15,776 17,386 15,633 15,982 7.79%
Tax -8,064 -8,302 -9,317 -8,753 -7,788 -7,235 -5,446 30.00%
NP 9,816 8,221 6,596 7,023 9,598 8,398 10,536 -4.62%
-
NP to SH 10,757 9,369 7,900 7,755 10,172 8,755 10,567 1.19%
-
Tax Rate 45.10% 50.25% 58.55% 55.48% 44.79% 46.28% 34.08% -
Total Cost 1,620,890 1,698,253 1,697,282 1,721,602 1,712,285 1,656,547 1,591,072 1.24%
-
Net Worth 291,370 288,909 291,267 283,240 283,893 283,055 284,763 1.54%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div 3,853 3,853 3,853 3,853 3,878 3,878 3,878 -0.43%
Div Payout % 35.82% 41.13% 48.78% 49.69% 38.13% 44.30% 36.71% -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 291,370 288,909 291,267 283,240 283,893 283,055 284,763 1.54%
NOSH 192,960 192,606 192,892 192,680 193,124 193,873 193,716 -0.26%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.60% 0.48% 0.39% 0.41% 0.56% 0.50% 0.66% -
ROE 3.69% 3.24% 2.71% 2.74% 3.58% 3.09% 3.71% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 845.10 885.99 883.33 897.15 891.59 858.78 826.78 1.47%
EPS 5.57 4.86 4.10 4.02 5.27 4.52 5.45 1.46%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.51 1.50 1.51 1.47 1.47 1.46 1.47 1.81%
Adjusted Per Share Value based on latest NOSH - 192,680
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 839.11 878.10 876.76 889.50 886.03 856.73 824.14 1.21%
EPS 5.54 4.82 4.07 3.99 5.23 4.51 5.44 1.22%
DPS 1.98 1.98 1.98 1.98 2.00 2.00 2.00 -0.66%
NAPS 1.4993 1.4866 1.4988 1.4575 1.4608 1.4565 1.4653 1.54%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.57 0.53 0.49 0.545 0.47 0.54 0.55 -
P/RPS 0.07 0.06 0.06 0.06 0.05 0.06 0.07 0.00%
P/EPS 10.22 10.90 11.96 13.54 8.92 11.96 10.08 0.92%
EY 9.78 9.18 8.36 7.38 11.21 8.36 9.92 -0.94%
DY 3.51 3.77 4.08 3.67 4.26 3.70 3.64 -2.40%
P/NAPS 0.38 0.35 0.32 0.37 0.32 0.37 0.37 1.79%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.67 0.525 0.52 0.525 0.47 0.49 0.54 -
P/RPS 0.08 0.06 0.06 0.06 0.05 0.06 0.07 9.33%
P/EPS 12.02 10.79 12.70 13.04 8.92 10.85 9.90 13.85%
EY 8.32 9.27 7.88 7.67 11.21 9.22 10.10 -12.15%
DY 2.99 3.81 3.85 3.81 4.26 4.08 3.71 -13.43%
P/NAPS 0.44 0.35 0.34 0.36 0.32 0.34 0.37 12.28%

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