[NYLEX] YoY Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -87.98%
YoY- -84.16%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 1,418,022 1,078,722 1,259,720 1,796,138 1,820,306 1,239,210 688,962 12.77%
PBT 27,126 7,432 50,600 12,444 70,578 67,454 21,346 4.07%
Tax -7,824 -2,492 -7,450 -10,024 -17,052 -16,296 -8,320 -1.01%
NP 19,302 4,940 43,150 2,420 53,526 51,158 13,026 6.77%
-
NP to SH 18,918 4,710 43,104 8,436 53,260 51,542 14,512 4.51%
-
Tax Rate 28.84% 33.53% 14.72% 80.55% 24.16% 24.16% 38.98% -
Total Cost 1,398,720 1,073,782 1,216,570 1,793,718 1,766,780 1,188,052 675,936 12.87%
-
Net Worth 279,691 263,759 255,733 232,960 225,315 180,290 157,125 10.08%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - 10,605 - -
Div Payout % - - - - - 20.58% - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 279,691 263,759 255,733 232,960 225,315 180,290 157,125 10.08%
NOSH 194,229 188,400 185,313 176,485 194,237 176,755 176,545 1.60%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 1.36% 0.46% 3.43% 0.13% 2.94% 4.13% 1.89% -
ROE 6.76% 1.79% 16.86% 3.62% 23.64% 28.59% 9.24% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 730.07 572.57 679.78 1,017.73 937.15 701.09 390.25 10.99%
EPS 9.74 2.50 23.26 4.78 27.42 29.16 8.22 2.86%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.44 1.40 1.38 1.32 1.16 1.02 0.89 8.34%
Adjusted Per Share Value based on latest NOSH - 176,622
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 788.72 600.00 700.67 999.04 1,012.48 689.26 383.21 12.77%
EPS 10.52 2.62 23.98 4.69 29.62 28.67 8.07 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 5.90 0.00 -
NAPS 1.5557 1.4671 1.4224 1.2958 1.2532 1.0028 0.874 10.08%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.55 0.68 0.70 0.77 1.50 1.17 0.73 -
P/RPS 0.08 0.12 0.10 0.08 0.16 0.17 0.19 -13.41%
P/EPS 5.65 27.20 3.01 16.11 5.47 4.01 8.88 -7.25%
EY 17.71 3.68 33.23 6.21 18.28 24.92 11.26 7.83%
DY 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.38 0.49 0.51 0.58 1.29 1.15 0.82 -12.02%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.58 0.70 0.70 0.58 1.28 1.77 0.82 -
P/RPS 0.08 0.12 0.10 0.06 0.14 0.25 0.21 -14.85%
P/EPS 5.95 28.00 3.01 12.13 4.67 6.07 9.98 -8.25%
EY 16.79 3.57 33.23 8.24 21.42 16.47 10.02 8.97%
DY 0.00 0.00 0.00 0.00 0.00 3.39 0.00 -
P/NAPS 0.40 0.50 0.51 0.44 1.10 1.74 0.92 -12.95%

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