[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -9.61%
YoY- -38.6%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 1,727,108 1,667,812 1,728,625 1,716,232 1,771,410 1,766,800 1,488,251 10.42%
PBT 18,988 13,952 15,776 16,262 17,494 13,404 20,449 -4.81%
Tax -8,046 -6,580 -8,753 -8,685 -8,948 -4,324 -6,673 13.27%
NP 10,942 7,372 7,023 7,577 8,546 9,080 13,776 -14.22%
-
NP to SH 11,910 9,336 7,755 7,848 8,682 8,756 13,873 -9.66%
-
Tax Rate 42.37% 47.16% 55.48% 53.41% 51.15% 32.26% 32.63% -
Total Cost 1,716,166 1,660,440 1,721,602 1,708,654 1,762,864 1,757,720 1,474,475 10.63%
-
Net Worth 290,016 291,267 284,285 284,619 282,940 284,763 285,620 1.02%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,867 - - - 3,885 -
Div Payout % - - 49.88% - - - 28.01% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 290,016 291,267 284,285 284,619 282,940 284,763 285,620 1.02%
NOSH 193,344 192,892 193,391 193,618 193,794 193,716 194,299 -0.32%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.63% 0.44% 0.41% 0.44% 0.48% 0.51% 0.93% -
ROE 4.11% 3.21% 2.73% 2.76% 3.07% 3.07% 4.86% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 893.28 864.63 893.85 886.40 914.07 912.05 765.96 10.78%
EPS 6.16 4.84 4.01 4.05 4.48 4.52 7.14 -9.36%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 1.50 1.51 1.47 1.47 1.46 1.47 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 193,124
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 960.64 927.66 961.48 954.59 985.28 982.72 827.78 10.42%
EPS 6.62 5.19 4.31 4.37 4.83 4.87 7.72 -9.73%
DPS 0.00 0.00 2.15 0.00 0.00 0.00 2.16 -
NAPS 1.6131 1.6201 1.5812 1.5831 1.5738 1.5839 1.5887 1.02%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.53 0.49 0.545 0.47 0.54 0.55 0.54 -
P/RPS 0.06 0.06 0.06 0.05 0.06 0.06 0.07 -9.75%
P/EPS 8.60 10.12 13.59 11.60 12.05 12.17 7.56 8.96%
EY 11.62 9.88 7.36 8.62 8.30 8.22 13.22 -8.23%
DY 0.00 0.00 3.67 0.00 0.00 0.00 3.70 -
P/NAPS 0.35 0.32 0.37 0.32 0.37 0.37 0.37 -3.63%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 -
Price 0.525 0.52 0.525 0.47 0.49 0.54 0.56 -
P/RPS 0.06 0.06 0.06 0.05 0.05 0.06 0.07 -9.75%
P/EPS 8.52 10.74 13.09 11.60 10.94 11.95 7.84 5.69%
EY 11.73 9.31 7.64 8.62 9.14 8.37 12.75 -5.40%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 -
P/NAPS 0.35 0.34 0.36 0.32 0.34 0.37 0.38 -5.33%

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