[NYLEX] YoY TTM Result on 31-Aug-2005 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 5.93%
YoY- -23.49%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 1,868,693 1,745,367 683,750 664,797 436,244 384,824 378,222 30.47%
PBT 68,289 48,689 29,474 19,834 25,104 26,698 -50,627 -
Tax -14,216 -6,688 -8,920 -6,142 -30,855 -8,902 -9,867 6.26%
NP 54,073 42,001 20,554 13,692 -5,751 17,796 -60,494 -
-
NP to SH 57,024 42,347 19,886 14,431 18,861 17,796 -60,494 -
-
Tax Rate 20.82% 13.74% 30.26% 30.97% 122.91% 33.34% - -
Total Cost 1,814,620 1,703,366 663,196 651,105 441,995 367,028 438,716 26.66%
-
Net Worth 240,161 211,669 169,317 121,831 119,418 171,098 158,741 7.13%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 8,122 10,162 7,072 7,945 - 4,486 2,248 23.84%
Div Payout % 14.24% 24.00% 35.56% 55.06% - 25.21% 0.00% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 240,161 211,669 169,317 121,831 119,418 171,098 158,741 7.13%
NOSH 176,589 194,192 176,372 176,567 192,609 225,129 224,814 -3.94%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 2.89% 2.41% 3.01% 2.06% -1.32% 4.62% -15.99% -
ROE 23.74% 20.01% 11.74% 11.85% 15.79% 10.40% -38.11% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 1,058.21 898.78 387.67 376.51 226.49 170.93 168.24 35.82%
EPS 32.29 21.81 11.27 8.17 9.79 7.90 -26.91 -
DPS 4.60 5.23 4.00 4.50 0.00 2.00 1.00 28.93%
NAPS 1.36 1.09 0.96 0.69 0.62 0.76 0.7061 11.53%
Adjusted Per Share Value based on latest NOSH - 176,567
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 1,039.39 970.80 380.31 369.77 242.64 214.04 210.37 30.47%
EPS 31.72 23.55 11.06 8.03 10.49 9.90 -33.65 -
DPS 4.52 5.65 3.93 4.42 0.00 2.50 1.25 23.86%
NAPS 1.3358 1.1773 0.9418 0.6776 0.6642 0.9517 0.8829 7.13%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.12 1.48 0.92 0.60 0.81 0.74 0.56 -
P/RPS 0.11 0.16 0.24 0.16 0.36 0.43 0.33 -16.71%
P/EPS 3.47 6.79 8.16 7.34 8.27 9.36 -2.08 -
EY 28.83 14.73 12.26 13.62 12.09 10.68 -48.05 -
DY 4.11 3.54 4.35 7.50 0.00 2.70 1.79 14.84%
P/NAPS 0.82 1.36 0.96 0.87 1.31 0.97 0.79 0.62%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 30/10/07 30/10/06 28/10/05 28/10/04 29/10/03 31/10/02 -
Price 0.78 1.48 1.18 0.65 0.72 0.78 0.46 -
P/RPS 0.07 0.16 0.30 0.17 0.32 0.46 0.27 -20.13%
P/EPS 2.42 6.79 10.47 7.95 7.35 9.87 -1.71 -
EY 41.40 14.73 9.56 12.57 13.60 10.13 -58.50 -
DY 5.90 3.54 3.39 6.92 0.00 2.56 2.17 18.12%
P/NAPS 0.57 1.36 1.23 0.94 1.16 1.03 0.65 -2.16%

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