[NYLEX] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 16.19%
YoY- -39.7%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 1,230,569 1,325,376 1,630,706 1,721,883 1,445,552 1,131,438 1,175,522 0.76%
PBT 18,516 14,081 17,880 17,386 23,237 12,664 43,502 -13.25%
Tax -13,293 -11,190 -8,064 -7,788 -6,380 -1,970 -908 56.34%
NP 5,223 2,891 9,816 9,598 16,857 10,694 42,594 -29.49%
-
NP to SH 6,911 4,215 10,757 10,172 16,869 10,615 43,513 -26.38%
-
Tax Rate 71.79% 79.47% 45.10% 44.79% 27.46% 15.56% 2.09% -
Total Cost 1,225,346 1,322,485 1,620,890 1,712,285 1,428,695 1,120,744 1,132,928 1.31%
-
Net Worth 321,373 297,787 291,370 283,893 257,828 260,825 261,392 3.49%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 3,865 5,806 3,853 3,878 5,534 - - -
Div Payout % 55.93% 137.75% 35.82% 38.13% 32.81% - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 321,373 297,787 291,370 283,893 257,828 260,825 261,392 3.49%
NOSH 192,439 192,121 192,960 193,124 182,857 191,783 186,708 0.50%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 0.42% 0.22% 0.60% 0.56% 1.17% 0.95% 3.62% -
ROE 2.15% 1.42% 3.69% 3.58% 6.54% 4.07% 16.65% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 639.46 689.86 845.10 891.59 790.54 589.96 629.60 0.25%
EPS 3.59 2.19 5.57 5.27 9.23 5.53 23.31 -26.76%
DPS 2.00 3.00 2.00 2.00 3.03 0.00 0.00 -
NAPS 1.67 1.55 1.51 1.47 1.41 1.36 1.40 2.98%
Adjusted Per Share Value based on latest NOSH - 193,124
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 684.46 737.19 907.02 957.73 804.03 629.32 653.84 0.76%
EPS 3.84 2.34 5.98 5.66 9.38 5.90 24.20 -26.40%
DPS 2.15 3.23 2.14 2.16 3.08 0.00 0.00 -
NAPS 1.7875 1.6563 1.6206 1.5791 1.4341 1.4507 1.4539 3.49%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.59 0.595 0.57 0.47 0.60 0.67 0.70 -
P/RPS 0.09 0.09 0.07 0.05 0.08 0.11 0.11 -3.28%
P/EPS 16.43 27.12 10.22 8.92 6.50 12.11 3.00 32.73%
EY 6.09 3.69 9.78 11.21 15.38 8.26 33.29 -24.63%
DY 3.39 5.04 3.51 4.26 5.04 0.00 0.00 -
P/NAPS 0.35 0.38 0.38 0.32 0.43 0.49 0.50 -5.76%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 -
Price 0.575 0.625 0.67 0.47 0.55 0.615 0.78 -
P/RPS 0.09 0.09 0.08 0.05 0.07 0.10 0.12 -4.67%
P/EPS 16.01 28.49 12.02 8.92 5.96 11.11 3.35 29.75%
EY 6.25 3.51 8.32 11.21 16.77 9.00 29.88 -22.93%
DY 3.48 4.80 2.99 4.26 5.50 0.00 0.00 -
P/NAPS 0.34 0.40 0.44 0.32 0.39 0.45 0.56 -7.97%

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