[NYLEX] YoY TTM Result on 30-Nov-2004 [#2]

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
TTM Result
Revenue	1,793,236	945,424	684,470	497,548	387,253	353,349	326,979	32.77%
YoY %	89.68%	38.12%	37.57%	28.48%	9.60%	8.06%	-	-
Horiz. %	548.43%	289.14%	209.33%	152.17%	118.43%	108.06%	100.00%	-
PBT	47,548	49,287	20,401	29,484	24,866	26,884	-69,756	-
YoY %	-3.53%	141.59%	-30.81%	18.57%	-7.51%	138.54%	-	-
Horiz. %	-68.16%	-70.66%	-29.25%	-42.27%	-35.65%	-38.54%	100.00%	-
Tax	-7,407	-12,109	-6,942	-31,795	-8,135	-9,463	-3,068	15.81%
YoY %	38.83%	-74.43%	78.17%	-290.84%	14.03%	-208.44%	-	-
Horiz. %	241.43%	394.69%	226.27%	1,036.34%	265.16%	308.44%	100.00%	-
NP	40,141	37,178	13,459	-2,311	16,731	17,421	-72,824	-
YoY %	7.97%	176.23%	682.39%	-113.81%	-3.96%	123.92%	-	-
Horiz. %	-55.12%	-51.05%	-18.48%	3.17%	-22.97%	-23.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,117	36,746	14,202	22,301	16,731	17,421	-74,042	-
YoY %	9.17%	158.74%	-36.32%	33.29%	-3.96%	123.53%	-	-
Horiz. %	-54.18%	-49.63%	-19.18%	-30.12%	-22.60%	-23.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.58%	24.57%	34.03%	107.84%	32.72%	35.20%	-	-
YoY %	-36.59%	-27.80%	-68.44%	229.58%	-7.05%	0.00%	-	-
Horiz. %	44.26%	69.80%	96.68%	306.36%	92.95%	100.00%	-	-
Total Cost	1,753,095	908,246	671,011	499,859	370,522	335,928	399,803	27.92%
YoY %	93.02%	35.35%	34.24%	34.91%	10.30%	-15.98%	-	-
Horiz. %	438.49%	227.17%	167.84%	125.03%	92.68%	84.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,339	180,390	157,148	114,784	167,172	160,662	145,946	7.50%
YoY %	24.92%	14.79%	36.91%	-31.34%	4.05%	10.08%	-	-
Horiz. %	154.40%	123.60%	107.68%	78.65%	114.54%	110.08%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	4,857	12,377	7,945	-	4,486	2,248	3,859	3.90%
YoY %	-60.76%	55.78%	0.00%	-	99.56%	-41.75%	-	-
Horiz. %	125.86%	320.73%	205.88%	-	116.25%	58.25%	100.00%	-
Div Payout %	12.11%	33.68%	55.95%	-	26.81%	12.90%	0.00%	-
YoY %	-64.04%	-39.80%	0.00%	-	107.83%	0.00%	-	-
Horiz. %	93.88%	261.09%	433.72%	-	207.83%	100.00%	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	225,339	180,390	157,148	114,784	167,172	160,662	145,946	7.50%
YoY %	24.92%	14.79%	36.91%	-31.34%	4.05%	10.08%	-	-
Horiz. %	154.40%	123.60%	107.68%	78.65%	114.54%	110.08%	100.00%	-
NOSH	194,258	176,852	176,571	176,591	225,909	223,142	224,498	-2.38%
YoY %	9.84%	0.16%	-0.01%	-21.83%	1.24%	-0.60%	-	-
Horiz. %	86.53%	78.78%	78.65%	78.66%	100.63%	99.40%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	2.24%	3.93%	1.97%	-0.46%	4.32%	4.93%	-22.27%	-
YoY %	-43.00%	99.49%	528.26%	-110.65%	-12.37%	122.14%	-	-
Horiz. %	-10.06%	-17.65%	-8.85%	2.07%	-19.40%	-22.14%	100.00%	-
ROE	17.80%	20.37%	9.04%	19.43%	10.01%	10.84%	-50.73%	-
YoY %	-12.62%	125.33%	-53.47%	94.11%	-7.66%	121.37%	-	-
Horiz. %	-35.09%	-40.15%	-17.82%	-38.30%	-19.73%	-21.37%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	923.12	534.58	387.64	281.75	171.42	158.35	145.65	36.01%
YoY %	72.68%	37.91%	37.58%	64.36%	8.25%	8.72%	-	-
Horiz. %	633.79%	367.03%	266.14%	193.44%	117.69%	108.72%	100.00%	-
EPS	20.65	20.78	8.04	12.63	7.41	7.81	-32.98	-
YoY %	-0.63%	158.46%	-36.34%	70.45%	-5.12%	123.68%	-	-
Horiz. %	-62.61%	-63.01%	-24.38%	-38.30%	-22.47%	-23.68%	100.00%	-
DPS	2.50	7.00	4.50	0.00	2.00	1.00	1.72	6.42%
YoY %	-64.29%	55.56%	0.00%	0.00%	100.00%	-41.86%	-	-
Horiz. %	145.35%	406.98%	261.63%	0.00%	116.28%	58.14%	100.00%	-
NAPS	1.16	1.02	0.89	0.65	0.74	0.72	0.6501	10.12%
YoY %	13.73%	14.61%	36.92%	-12.16%	2.78%	10.75%	-	-
Horiz. %	178.43%	156.90%	136.90%	99.98%	113.83%	110.75%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 176,591
RPS	997.42	525.86	380.71	276.74	215.40	196.54	181.87	32.77%
YoY %	89.67%	38.13%	37.57%	28.48%	9.60%	8.07%	-	-
Horiz. %	548.42%	289.14%	209.33%	152.16%	118.44%	108.07%	100.00%	-
EPS	22.31	20.44	7.90	12.40	9.31	9.69	-41.18	-
YoY %	9.15%	158.73%	-36.29%	33.19%	-3.92%	123.53%	-	-
Horiz. %	-54.18%	-49.64%	-19.18%	-30.11%	-22.61%	-23.53%	100.00%	-
DPS	2.70	6.88	4.42	0.00	2.50	1.25	2.15	3.86%
YoY %	-60.76%	55.66%	0.00%	0.00%	100.00%	-41.86%	-	-
Horiz. %	125.58%	320.00%	205.58%	0.00%	116.28%	58.14%	100.00%	-
NAPS	1.2534	1.0034	0.8741	0.6384	0.9298	0.8936	0.8118	7.50%
YoY %	24.92%	14.79%	36.92%	-31.34%	4.05%	10.08%	-	-
Horiz. %	154.40%	123.60%	107.67%	78.64%	114.54%	110.08%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	30/11/01	-
Price	1.50	1.17	0.73	0.71	0.78	0.41	0.63	-
P/RPS	0.16	0.22	0.19	0.25	0.46	0.26	0.43	-15.18%
YoY %	-27.27%	15.79%	-24.00%	-45.65%	76.92%	-39.53%	-	-
Horiz. %	37.21%	51.16%	44.19%	58.14%	106.98%	60.47%	100.00%	-
P/EPS	7.26	5.63	9.08	5.62	10.53	5.25	-1.91	-
YoY %	28.95%	-38.00%	61.57%	-46.63%	100.57%	374.87%	-	-
Horiz. %	-380.10%	-294.76%	-475.39%	-294.24%	-551.31%	-274.87%	100.00%	-
EY	13.77	17.76	11.02	17.79	9.49	19.04	-52.35	-
YoY %	-22.47%	61.16%	-38.06%	87.46%	-50.16%	136.37%	-	-
Horiz. %	-26.30%	-33.93%	-21.05%	-33.98%	-18.13%	-36.37%	100.00%	-
DY	1.67	5.98	6.16	0.00	2.56	2.44	2.73	-7.86%
YoY %	-72.07%	-2.92%	0.00%	0.00%	4.92%	-10.62%	-	-
Horiz. %	61.17%	219.05%	225.64%	0.00%	93.77%	89.38%	100.00%	-
P/NAPS	1.29	1.15	0.82	1.09	1.05	0.57	0.97	4.86%
YoY %	12.17%	40.24%	-24.77%	3.81%	84.21%	-41.24%	-	-
Horiz. %	132.99%	118.56%	84.54%	112.37%	108.25%	58.76%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	29/01/08	23/01/07	26/01/06	31/01/05	28/01/04	29/01/03	29/01/02	-
Price	1.28	1.77	0.82	0.66	0.79	0.37	0.57	-
P/RPS	0.14	0.33	0.21	0.23	0.46	0.23	0.39	-15.69%
YoY %	-57.58%	57.14%	-8.70%	-50.00%	100.00%	-41.03%	-	-
Horiz. %	35.90%	84.62%	53.85%	58.97%	117.95%	58.97%	100.00%	-
P/EPS	6.20	8.52	10.19	5.23	10.67	4.74	-1.73	-
YoY %	-27.23%	-16.39%	94.84%	-50.98%	125.11%	373.99%	-	-
Horiz. %	-358.38%	-492.49%	-589.02%	-302.31%	-616.76%	-273.99%	100.00%	-
EY	16.13	11.74	9.81	19.13	9.37	21.10	-57.86	-
YoY %	37.39%	19.67%	-48.72%	104.16%	-55.59%	136.47%	-	-
Horiz. %	-27.88%	-20.29%	-16.95%	-33.06%	-16.19%	-36.47%	100.00%	-
DY	1.95	3.95	5.49	0.00	2.53	2.70	3.02	-7.02%
YoY %	-50.63%	-28.05%	0.00%	0.00%	-6.30%	-10.60%	-	-
Horiz. %	64.57%	130.79%	181.79%	0.00%	83.77%	89.40%	100.00%	-
P/NAPS	1.10	1.74	0.92	1.02	1.07	0.51	0.88	3.78%
YoY %	-36.78%	89.13%	-9.80%	-4.67%	109.80%	-42.05%	-	-
Horiz. %	125.00%	197.73%	104.55%	115.91%	121.59%	57.95%	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