[NYLEX] YoY TTM Result on 31-May-2003 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 16.47%
YoY- 126.88%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Revenue 670,300 625,497 395,200 386,348 365,873 339,075 13.40%
PBT 26,233 19,691 26,485 26,125 -53,276 26,799 -0.39%
Tax -8,120 -6,233 -31,345 -9,368 -9,067 -8,650 -1.16%
NP 18,113 13,458 -4,860 16,757 -62,343 18,149 -0.03%
-
NP to SH 18,232 13,623 19,587 16,757 -62,343 18,149 0.08%
-
Tax Rate 30.95% 31.65% 118.35% 35.86% - 32.28% -
Total Cost 652,187 612,039 400,060 369,591 428,216 320,926 13.98%
-
Net Worth 164,430 118,298 143,459 165,984 154,569 214,430 -4.78%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Div 7,072 7,945 - 6,734 3,859 - -
Div Payout % 38.79% 58.32% - 40.19% 0.00% - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Net Worth 164,430 118,298 143,459 165,984 154,569 214,430 -4.78%
NOSH 176,806 176,564 177,110 224,303 224,013 225,242 -4.37%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
NP Margin 2.70% 2.15% -1.23% 4.34% -17.04% 5.35% -
ROE 11.09% 11.52% 13.65% 10.10% -40.33% 8.46% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 379.11 354.26 223.14 172.24 163.33 150.54 18.59%
EPS 10.31 7.72 11.06 7.47 -27.83 8.06 4.65%
DPS 4.00 4.50 0.00 3.00 1.72 0.00 -
NAPS 0.93 0.67 0.81 0.74 0.69 0.952 -0.43%
Adjusted Per Share Value based on latest NOSH - 224,303
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 372.83 347.91 219.82 214.89 203.50 188.60 13.40%
EPS 10.14 7.58 10.89 9.32 -34.68 10.09 0.09%
DPS 3.93 4.42 0.00 3.75 2.15 0.00 -
NAPS 0.9146 0.658 0.7979 0.9232 0.8597 1.1927 -4.78%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 26/12/00 -
Price 1.01 0.61 0.69 0.42 0.51 0.83 -
P/RPS 0.27 0.17 0.31 0.24 0.31 0.55 -12.30%
P/EPS 9.79 7.91 6.24 5.62 -1.83 10.30 -0.93%
EY 10.21 12.65 16.03 17.79 -54.57 9.71 0.93%
DY 3.96 7.38 0.00 7.14 3.38 0.00 -
P/NAPS 1.09 0.91 0.85 0.57 0.74 0.87 4.24%
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 28/07/06 28/07/05 29/07/04 30/07/03 30/07/02 - -
Price 0.96 0.65 0.80 0.61 0.48 0.00 -
P/RPS 0.25 0.18 0.36 0.35 0.29 0.00 -
P/EPS 9.31 8.42 7.23 8.17 -1.72 0.00 -
EY 10.74 11.87 13.82 12.25 -57.98 0.00 -
DY 4.17 6.92 0.00 4.92 3.59 0.00 -
P/NAPS 1.03 0.97 0.99 0.82 0.70 0.00 -

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
Post a Comment