[NYLEX] YoY Annualized Quarter Result on 31-May-2010 [#4]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -13.38%
YoY- 138.77%
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 1,742,062 1,502,688 2.35%
PBT 15,776 20,449 16,044 40,013 10,376 58,269 45,986 -16.31%
Tax -8,753 -6,673 -2,906 -4,855 242 -10,789 -7,029 3.72%
NP 7,023 13,776 13,138 35,158 10,618 47,480 38,957 -24.81%
-
NP to SH 7,755 13,873 13,185 35,114 14,706 47,763 39,258 -23.66%
-
Tax Rate 55.48% 32.63% 18.11% 12.13% -2.33% 18.52% 15.29% -
Total Cost 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 1,694,582 1,463,731 2.73%
-
Net Worth 284,285 285,620 264,843 262,935 228,320 233,499 198,516 6.16%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 3,867 3,885 5,430 - - 8,542 10,204 -14.91%
Div Payout % 49.88% 28.01% 41.18% - - 17.89% 25.99% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 284,285 285,620 264,843 262,935 228,320 233,499 198,516 6.16%
NOSH 193,391 194,299 190,534 186,479 179,779 189,837 185,529 0.69%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 0.41% 0.93% 1.07% 2.88% 0.78% 2.73% 2.59% -
ROE 2.73% 4.86% 4.98% 13.35% 6.44% 20.46% 19.78% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 893.85 765.96 643.85 655.35 759.83 917.66 809.95 1.65%
EPS 4.01 7.14 6.92 18.83 8.18 25.16 21.16 -24.19%
DPS 2.00 2.00 2.85 0.00 0.00 4.50 5.50 -15.50%
NAPS 1.47 1.47 1.39 1.41 1.27 1.23 1.07 5.43%
Adjusted Per Share Value based on latest NOSH - 188,480
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 889.50 765.81 631.25 628.85 702.92 896.41 773.24 2.35%
EPS 3.99 7.14 6.78 18.07 7.57 24.58 20.20 -23.66%
DPS 1.99 2.00 2.79 0.00 0.00 4.40 5.25 -14.91%
NAPS 1.4628 1.4697 1.3628 1.353 1.1749 1.2015 1.0215 6.16%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.545 0.54 0.61 0.70 0.54 1.32 1.38 -
P/RPS 0.06 0.07 0.09 0.11 0.07 0.14 0.17 -15.92%
P/EPS 13.59 7.56 8.82 3.72 6.60 5.25 6.52 13.00%
EY 7.36 13.22 11.34 26.90 15.15 19.06 15.33 -11.50%
DY 3.67 3.70 4.67 0.00 0.00 3.41 3.99 -1.38%
P/NAPS 0.37 0.37 0.44 0.50 0.43 1.07 1.29 -18.77%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.525 0.56 0.59 0.90 0.66 1.15 1.55 -
P/RPS 0.06 0.07 0.09 0.14 0.09 0.13 0.19 -17.46%
P/EPS 13.09 7.84 8.53 4.78 8.07 4.57 7.33 10.13%
EY 7.64 12.75 11.73 20.92 12.39 21.88 13.65 -9.21%
DY 3.81 3.57 4.83 0.00 0.00 3.91 3.55 1.18%
P/NAPS 0.36 0.38 0.42 0.64 0.52 0.93 1.45 -20.70%

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