[NYLEX] YoY TTM Result on 28-Feb-2011 [#3]

Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ- -33.31%
YoY- -75.6%
View:
Show?
TTM Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 1,630,706 1,721,883 1,445,552 1,131,438 1,175,522 1,572,586 1,777,439 -1.42%
PBT 17,880 17,386 23,237 12,664 43,502 19,181 46,536 -14.73%
Tax -8,064 -7,788 -6,380 -1,970 -908 -3,982 -8,651 -1.16%
NP 9,816 9,598 16,857 10,694 42,594 15,199 37,885 -20.14%
-
NP to SH 10,757 10,172 16,869 10,615 43,513 18,599 37,695 -18.85%
-
Tax Rate 45.10% 44.79% 27.46% 15.56% 2.09% 20.76% 18.59% -
Total Cost 1,620,890 1,712,285 1,428,695 1,120,744 1,132,928 1,557,387 1,739,554 -1.17%
-
Net Worth 291,370 283,893 257,828 260,825 261,392 220,693 218,817 4.88%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 3,853 3,878 5,534 - - 8,122 4,857 -3.78%
Div Payout % 35.82% 38.13% 32.81% - - 43.67% 12.89% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 291,370 283,893 257,828 260,825 261,392 220,693 218,817 4.88%
NOSH 192,960 193,124 182,857 191,783 186,708 180,896 190,276 0.23%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 0.60% 0.56% 1.17% 0.95% 3.62% 0.97% 2.13% -
ROE 3.69% 3.58% 6.54% 4.07% 16.65% 8.43% 17.23% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 845.10 891.59 790.54 589.96 629.60 869.33 934.13 -1.65%
EPS 5.57 5.27 9.23 5.53 23.31 10.28 19.81 -19.05%
DPS 2.00 2.00 3.03 0.00 0.00 4.49 2.55 -3.96%
NAPS 1.51 1.47 1.41 1.36 1.40 1.22 1.15 4.64%
Adjusted Per Share Value based on latest NOSH - 191,783
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 839.11 886.03 743.84 582.20 604.89 809.21 914.62 -1.42%
EPS 5.54 5.23 8.68 5.46 22.39 9.57 19.40 -18.84%
DPS 1.98 2.00 2.85 0.00 0.00 4.18 2.50 -3.81%
NAPS 1.4993 1.4608 1.3267 1.3421 1.345 1.1356 1.126 4.88%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.57 0.47 0.60 0.67 0.70 0.43 1.30 -
P/RPS 0.07 0.05 0.08 0.11 0.11 0.05 0.14 -10.90%
P/EPS 10.22 8.92 6.50 12.11 3.00 4.18 6.56 7.66%
EY 9.78 11.21 15.38 8.26 33.29 23.91 15.24 -7.12%
DY 3.51 4.26 5.04 0.00 0.00 10.44 1.96 10.19%
P/NAPS 0.38 0.32 0.43 0.49 0.50 0.35 1.13 -16.60%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 -
Price 0.67 0.47 0.55 0.615 0.78 0.57 1.30 -
P/RPS 0.08 0.05 0.07 0.10 0.12 0.07 0.14 -8.90%
P/EPS 12.02 8.92 5.96 11.11 3.35 5.54 6.56 10.61%
EY 8.32 11.21 16.77 9.00 29.88 18.04 15.24 -9.59%
DY 2.99 4.26 5.50 0.00 0.00 7.88 1.96 7.28%
P/NAPS 0.44 0.32 0.39 0.45 0.56 0.47 1.13 -14.54%

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