[NYLEX] QoQ Annualized Quarter Result on 31-Aug-2013 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 20.39%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 1,566,028 1,585,673 1,727,108 1,667,812 1,728,625 1,716,232 1,771,410 -7.89%
PBT 16,791 19,068 18,988 13,952 15,776 16,262 17,494 -2.69%
Tax -9,627 -7,766 -8,046 -6,580 -8,753 -8,685 -8,948 5.00%
NP 7,164 11,301 10,942 7,372 7,023 7,577 8,546 -11.10%
-
NP to SH 7,959 11,850 11,910 9,336 7,755 7,848 8,682 -5.63%
-
Tax Rate 57.33% 40.73% 42.37% 47.16% 55.48% 53.41% 51.15% -
Total Cost 1,558,864 1,574,372 1,716,166 1,660,440 1,721,602 1,708,654 1,762,864 -7.87%
-
Net Worth 289,067 291,125 290,016 291,267 284,285 284,619 282,940 1.43%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,781 - - - 3,867 - - -
Div Payout % 72.64% - - - 49.88% - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 289,067 291,125 290,016 291,267 284,285 284,619 282,940 1.43%
NOSH 192,711 192,798 193,344 192,892 193,391 193,618 193,794 -0.37%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 0.46% 0.71% 0.63% 0.44% 0.41% 0.44% 0.48% -
ROE 2.75% 4.07% 4.11% 3.21% 2.73% 2.76% 3.07% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 812.63 822.45 893.28 864.63 893.85 886.40 914.07 -7.54%
EPS 4.13 6.15 6.16 4.84 4.01 4.05 4.48 -5.28%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.50 1.51 1.50 1.51 1.47 1.47 1.46 1.81%
Adjusted Per Share Value based on latest NOSH - 192,892
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 871.05 881.97 960.64 927.66 961.48 954.59 985.28 -7.89%
EPS 4.43 6.59 6.62 5.19 4.31 4.37 4.83 -5.60%
DPS 3.22 0.00 0.00 0.00 2.15 0.00 0.00 -
NAPS 1.6078 1.6193 1.6131 1.6201 1.5812 1.5831 1.5738 1.43%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.64 0.57 0.53 0.49 0.545 0.47 0.54 -
P/RPS 0.08 0.07 0.06 0.06 0.06 0.05 0.06 21.16%
P/EPS 15.50 9.27 8.60 10.12 13.59 11.60 12.05 18.29%
EY 6.45 10.78 11.62 9.88 7.36 8.62 8.30 -15.48%
DY 4.69 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 0.43 0.38 0.35 0.32 0.37 0.32 0.37 10.54%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 -
Price 0.70 0.67 0.525 0.52 0.525 0.47 0.49 -
P/RPS 0.09 0.08 0.06 0.06 0.06 0.05 0.05 48.02%
P/EPS 16.95 10.90 8.52 10.74 13.09 11.60 10.94 33.93%
EY 5.90 9.17 11.73 9.31 7.64 8.62 9.14 -25.32%
DY 4.29 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.47 0.44 0.35 0.34 0.36 0.32 0.34 24.11%

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