[NYLEX] YoY TTM Result on 28-Feb-2006 [#3]

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
TTM Result
Revenue	1,572,586	1,777,439	1,189,021	684,111	568,113	370,101	370,253	27.23%
YoY %	-11.53%	49.49%	73.81%	20.42%	53.50%	-0.04%	-	-
Horiz. %	424.73%	480.06%	321.14%	184.77%	153.44%	99.96%	100.00%	-
PBT	19,181	46,536	45,241	29,952	25,170	20,768	23,032	-3.00%
YoY %	-58.78%	2.86%	51.05%	19.00%	21.20%	-9.83%	-	-
Horiz. %	83.28%	202.05%	196.43%	130.05%	109.28%	90.17%	100.00%	-
Tax	-3,982	-8,651	-10,817	-7,959	-31,694	-6,493	-8,645	-12.10%
YoY %	53.97%	20.02%	-35.91%	74.89%	-388.13%	24.89%	-	-
Horiz. %	46.06%	100.07%	125.12%	92.06%	366.62%	75.11%	100.00%	-
NP	15,199	37,885	34,424	21,993	-6,524	14,275	14,387	0.91%
YoY %	-59.88%	10.05%	56.52%	437.11%	-145.70%	-0.78%	-	-
Horiz. %	105.64%	263.33%	239.27%	152.87%	-45.35%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,599	37,695	34,426	22,449	18,088	14,275	14,387	4.36%
YoY %	-50.66%	9.50%	53.35%	24.11%	26.71%	-0.78%	-	-
Horiz. %	129.28%	262.01%	239.29%	156.04%	125.72%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.76%	18.59%	23.91%	26.57%	125.92%	31.26%	37.53%	-
YoY %	11.67%	-22.25%	-10.01%	-78.90%	302.82%	-16.71%	-	-
Horiz. %	55.32%	49.53%	63.71%	70.80%	335.52%	83.29%	100.00%	-
Total Cost	1,557,387	1,739,554	1,154,597	662,118	574,637	355,826	355,866	27.86%
YoY %	-10.47%	50.66%	74.38%	15.22%	61.49%	-0.01%	-	-
Horiz. %	437.63%	488.82%	324.45%	186.06%	161.48%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,693	218,817	202,198	162,576	115,885	168,732	166,056	4.85%
YoY %	0.86%	8.22%	24.37%	40.29%	-31.32%	1.61%	-	-
Horiz. %	132.90%	131.77%	121.76%	97.90%	69.79%	101.61%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Dividend
Div	8,122	4,857	12,377	7,945	-	4,486	2,248	23.84%
YoY %	67.22%	-60.76%	55.78%	0.00%	-	99.56%	-	-
Horiz. %	361.30%	216.06%	550.58%	353.43%	-	199.56%	100.00%	-
Div Payout %	43.67%	12.89%	35.95%	35.39%	-	31.43%	15.63%	-
YoY %	238.79%	-64.14%	1.58%	0.00%	-	101.09%	-	-
Horiz. %	279.40%	82.47%	230.01%	226.42%	-	201.09%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Equity
Net Worth	220,693	218,817	202,198	162,576	115,885	168,732	166,056	4.85%
YoY %	0.86%	8.22%	24.37%	40.29%	-31.32%	1.61%	-	-
Horiz. %	132.90%	131.77%	121.76%	97.90%	69.79%	101.61%	100.00%	-
NOSH	180,896	190,276	194,421	176,713	178,285	224,976	224,400	-3.52%
YoY %	-4.93%	-2.13%	10.02%	-0.88%	-20.75%	0.26%	-	-
Horiz. %	80.61%	84.79%	86.64%	78.75%	79.45%	100.26%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Ratio Analysis
NP Margin	0.97%	2.13%	2.90%	3.21%	-1.15%	3.86%	3.89%	-
YoY %	-54.46%	-26.55%	-9.66%	379.13%	-129.79%	-0.77%	-	-
Horiz. %	24.94%	54.76%	74.55%	82.52%	-29.56%	99.23%	100.00%	-
ROE	8.43%	17.23%	17.03%	13.81%	15.61%	8.46%	8.66%	-
YoY %	-51.07%	1.17%	23.32%	-11.53%	84.52%	-2.31%	-	-
Horiz. %	97.34%	198.96%	196.65%	159.47%	180.25%	97.69%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Per Share
RPS	869.33	934.13	611.57	387.13	318.65	164.51	165.00	31.87%
YoY %	-6.94%	52.74%	57.98%	21.49%	93.70%	-0.30%	-	-
Horiz. %	526.87%	566.14%	370.65%	234.62%	193.12%	99.70%	100.00%	-
EPS	10.28	19.81	17.71	12.70	10.15	6.35	6.41	8.18%
YoY %	-48.11%	11.86%	39.45%	25.12%	59.84%	-0.94%	-	-
Horiz. %	160.37%	309.05%	276.29%	198.13%	158.35%	99.06%	100.00%	-
DPS	4.49	2.55	6.37	4.50	0.00	2.00	1.00	28.41%
YoY %	76.08%	-59.97%	41.56%	0.00%	0.00%	100.00%	-	-
Horiz. %	449.00%	255.00%	637.00%	450.00%	0.00%	200.00%	100.00%	-
NAPS	1.22	1.15	1.04	0.92	0.65	0.75	0.74	8.68%
YoY %	6.09%	10.58%	13.04%	41.54%	-13.33%	1.35%	-	-
Horiz. %	164.86%	155.41%	140.54%	124.32%	87.84%	101.35%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 176,713
RPS	874.69	988.63	661.35	380.51	315.99	205.86	205.94	27.23%
YoY %	-11.53%	49.49%	73.81%	20.42%	53.50%	-0.04%	-	-
Horiz. %	424.73%	480.06%	321.14%	184.77%	153.44%	99.96%	100.00%	-
EPS	10.35	20.97	19.15	12.49	10.06	7.94	8.00	4.38%
YoY %	-50.64%	9.50%	53.32%	24.16%	26.70%	-0.75%	-	-
Horiz. %	129.38%	262.12%	239.37%	156.12%	125.75%	99.25%	100.00%	-
DPS	4.52	2.70	6.88	4.42	0.00	2.50	1.25	23.86%
YoY %	67.41%	-60.76%	55.66%	0.00%	0.00%	100.00%	-	-
Horiz. %	361.60%	216.00%	550.40%	353.60%	0.00%	200.00%	100.00%	-
NAPS	1.2275	1.2171	1.1247	0.9043	0.6446	0.9385	0.9236	4.85%
YoY %	0.85%	8.22%	24.37%	40.29%	-31.32%	1.61%	-	-
Horiz. %	132.90%	131.78%	121.77%	97.91%	69.79%	101.61%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	28/02/03	-
Price	0.43	1.30	1.66	0.96	0.65	0.87	0.40	-
P/RPS	0.05	0.14	0.27	0.25	0.20	0.53	0.24	-22.98%
YoY %	-64.29%	-48.15%	8.00%	25.00%	-62.26%	120.83%	-	-
Horiz. %	20.83%	58.33%	112.50%	104.17%	83.33%	220.83%	100.00%	-
P/EPS	4.18	6.56	9.37	7.56	6.41	13.71	6.24	-6.45%
YoY %	-36.28%	-29.99%	23.94%	17.94%	-53.25%	119.71%	-	-
Horiz. %	66.99%	105.13%	150.16%	121.15%	102.72%	219.71%	100.00%	-
EY	23.91	15.24	10.67	13.23	15.61	7.29	16.03	6.88%
YoY %	56.89%	42.83%	-19.35%	-15.25%	114.13%	-54.52%	-	-
Horiz. %	149.16%	95.07%	66.56%	82.53%	97.38%	45.48%	100.00%	-
DY	10.44	1.96	3.84	4.69	0.00	2.30	2.50	26.87%
YoY %	432.65%	-48.96%	-18.12%	0.00%	0.00%	-8.00%	-	-
Horiz. %	417.60%	78.40%	153.60%	187.60%	0.00%	92.00%	100.00%	-
P/NAPS	0.35	1.13	1.60	1.04	1.00	1.16	0.54	-6.96%
YoY %	-69.03%	-29.38%	53.85%	4.00%	-13.79%	114.81%	-	-
Horiz. %	64.81%	209.26%	296.30%	192.59%	185.19%	214.81%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	30/04/09	29/04/08	30/04/07	14/04/06	29/04/05	29/04/04	30/04/03	-
Price	0.57	1.30	1.76	1.18	0.63	0.71	0.38	-
P/RPS	0.07	0.14	0.29	0.30	0.20	0.43	0.23	-17.96%
YoY %	-50.00%	-51.72%	-3.33%	50.00%	-53.49%	86.96%	-	-
Horiz. %	30.43%	60.87%	126.09%	130.43%	86.96%	186.96%	100.00%	-
P/EPS	5.54	6.56	9.94	9.29	6.21	11.19	5.93	-1.12%
YoY %	-15.55%	-34.00%	7.00%	49.60%	-44.50%	88.70%	-	-
Horiz. %	93.42%	110.62%	167.62%	156.66%	104.72%	188.70%	100.00%	-
EY	18.04	15.24	10.06	10.77	16.10	8.94	16.87	1.12%
YoY %	18.37%	51.49%	-6.59%	-33.11%	80.09%	-47.01%	-	-
Horiz. %	106.94%	90.34%	59.63%	63.84%	95.44%	52.99%	100.00%	-
DY	7.88	1.96	3.62	3.81	0.00	2.82	2.63	20.04%
YoY %	302.04%	-45.86%	-4.99%	0.00%	0.00%	7.22%	-	-
Horiz. %	299.62%	74.52%	137.64%	144.87%	0.00%	107.22%	100.00%	-
P/NAPS	0.47	1.13	1.69	1.28	0.97	0.95	0.51	-1.35%
YoY %	-58.41%	-33.14%	32.03%	31.96%	2.11%	86.27%	-	-
Horiz. %	92.16%	221.57%	331.37%	250.98%	190.20%	186.27%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos