[NYLEX] YoY TTM Result on 30-Nov-2012 [#2]

Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -17.15%
YoY- -56.85%
Quarter Report
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 1,244,812 1,380,476 1,706,474 1,664,945 1,396,399 1,131,587 1,097,821 2.11%
PBT 17,403 17,219 16,523 15,633 25,891 18,429 29,454 -8.39%
Tax -14,371 -10,000 -8,302 -7,235 -5,572 -2,376 1,529 -
NP 3,032 7,219 8,221 8,398 20,319 16,053 30,983 -32.10%
-
NP to SH 5,488 7,782 9,369 8,755 20,289 15,917 32,040 -25.46%
-
Tax Rate 82.58% 58.08% 50.25% 46.28% 21.52% 12.89% -5.19% -
Total Cost 1,241,780 1,373,257 1,698,253 1,656,547 1,376,080 1,115,534 1,066,838 2.56%
-
Net Worth 322,470 298,793 288,909 283,055 279,811 263,513 255,536 3.95%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 3,865 5,806 3,853 3,878 5,534 - - -
Div Payout % 70.44% 74.61% 41.13% 44.30% 27.28% - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 322,470 298,793 288,909 283,055 279,811 263,513 255,536 3.95%
NOSH 191,946 192,770 192,606 193,873 194,313 188,223 185,171 0.60%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 0.24% 0.52% 0.48% 0.50% 1.46% 1.42% 2.82% -
ROE 1.70% 2.60% 3.24% 3.09% 7.25% 6.04% 12.54% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 648.52 716.12 885.99 858.78 718.63 601.19 592.87 1.50%
EPS 2.86 4.04 4.86 4.52 10.44 8.46 17.30 -25.90%
DPS 2.00 3.00 2.00 2.00 2.85 0.00 0.00 -
NAPS 1.68 1.55 1.50 1.46 1.44 1.40 1.38 3.33%
Adjusted Per Share Value based on latest NOSH - 193,873
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 640.54 710.35 878.10 856.73 718.55 582.28 564.91 2.11%
EPS 2.82 4.00 4.82 4.51 10.44 8.19 16.49 -25.48%
DPS 1.99 2.99 1.98 2.00 2.85 0.00 0.00 -
NAPS 1.6593 1.5375 1.4866 1.4565 1.4398 1.356 1.3149 3.95%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.585 0.645 0.53 0.54 0.55 0.68 0.70 -
P/RPS 0.09 0.09 0.06 0.06 0.08 0.11 0.12 -4.67%
P/EPS 20.46 15.98 10.90 11.96 5.27 8.04 4.05 30.97%
EY 4.89 6.26 9.18 8.36 18.98 12.44 24.72 -23.65%
DY 3.42 4.65 3.77 3.70 5.18 0.00 0.00 -
P/NAPS 0.35 0.42 0.35 0.37 0.38 0.49 0.51 -6.07%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 -
Price 0.62 0.615 0.525 0.49 0.58 0.70 0.70 -
P/RPS 0.10 0.09 0.06 0.06 0.08 0.12 0.12 -2.99%
P/EPS 21.68 15.23 10.79 10.85 5.55 8.28 4.05 32.24%
EY 4.61 6.56 9.27 9.22 18.00 12.08 24.72 -24.40%
DY 3.23 4.88 3.81 4.08 4.91 0.00 0.00 -
P/NAPS 0.37 0.40 0.35 0.34 0.40 0.50 0.51 -5.20%

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