[NYLEX] YoY TTM Result on 31-May-2010 [#4]

Announcement Date
30-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -19.3%
YoY- 138.77%
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 1,742,062 1,502,688 2.35%
PBT 15,776 20,449 16,044 40,013 10,376 58,269 45,986 -16.31%
Tax -8,753 -6,673 -2,906 -4,855 242 -10,789 -7,029 3.72%
NP 7,023 13,776 13,138 35,158 10,618 47,480 38,957 -24.81%
-
NP to SH 7,755 13,873 13,185 35,114 14,706 47,763 39,258 -23.66%
-
Tax Rate 55.48% 32.63% 18.11% 12.13% -2.33% 18.52% 15.29% -
Total Cost 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 1,694,582 1,463,731 2.73%
-
Net Worth 283,240 285,086 269,919 265,756 235,515 222,026 207,885 5.28%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 3,853 3,878 5,534 - - 8,122 10,162 -14.91%
Div Payout % 49.69% 27.96% 41.97% - - 17.01% 25.89% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 283,240 285,086 269,919 265,756 235,515 222,026 207,885 5.28%
NOSH 192,680 193,936 194,186 188,480 185,445 180,509 194,285 -0.13%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 0.41% 0.93% 1.07% 2.88% 0.78% 2.73% 2.59% -
ROE 2.74% 4.87% 4.88% 13.21% 6.24% 21.51% 18.88% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 897.15 767.39 631.74 648.39 736.62 965.08 773.44 2.50%
EPS 4.02 7.15 6.79 18.63 7.93 26.46 20.21 -23.57%
DPS 2.00 2.00 2.85 0.00 0.00 4.50 5.23 -14.79%
NAPS 1.47 1.47 1.39 1.41 1.27 1.23 1.07 5.43%
Adjusted Per Share Value based on latest NOSH - 188,480
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 889.50 765.81 631.25 628.85 702.92 896.41 773.24 2.35%
EPS 3.99 7.14 6.78 18.07 7.57 24.58 20.20 -23.66%
DPS 1.98 2.00 2.85 0.00 0.00 4.18 5.23 -14.93%
NAPS 1.4575 1.467 1.3889 1.3675 1.2119 1.1425 1.0697 5.28%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.545 0.54 0.61 0.70 0.54 1.32 1.38 -
P/RPS 0.06 0.07 0.10 0.11 0.07 0.14 0.18 -16.71%
P/EPS 13.54 7.55 8.98 3.76 6.81 4.99 6.83 12.06%
EY 7.38 13.25 11.13 26.61 14.69 20.05 14.64 -10.77%
DY 3.67 3.70 4.67 0.00 0.00 3.41 3.79 -0.53%
P/NAPS 0.37 0.37 0.44 0.50 0.43 1.07 1.29 -18.77%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.525 0.56 0.59 0.90 0.66 1.15 1.55 -
P/RPS 0.06 0.07 0.09 0.14 0.09 0.12 0.20 -18.16%
P/EPS 13.04 7.83 8.69 4.83 8.32 4.35 7.67 9.23%
EY 7.67 12.77 11.51 20.70 12.02 23.01 13.04 -8.45%
DY 3.81 3.57 4.83 0.00 0.00 3.91 3.37 2.06%
P/NAPS 0.36 0.38 0.42 0.64 0.52 0.93 1.45 -20.70%

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