[NYLEX] QoQ Cumulative Quarter Result on 30-Nov-2007 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 221.15%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 560,311 1,742,062 1,285,371 910,153 433,680 1,502,688 1,010,620 -32.39%
PBT 20,075 58,269 41,378 35,289 10,055 45,986 40,828 -37.56%
Tax -5,187 -10,789 -10,467 -8,526 -1,760 -7,029 -8,845 -29.82%
NP 14,888 47,480 30,911 26,763 8,295 38,957 31,983 -39.79%
-
NP to SH 17,553 47,763 30,759 26,630 8,292 39,258 32,322 -33.31%
-
Tax Rate 25.84% 18.52% 25.30% 24.16% 17.50% 15.29% 21.66% -
Total Cost 545,423 1,694,582 1,254,460 883,390 425,385 1,463,731 978,637 -32.15%
-
Net Worth 240,161 233,499 221,912 225,315 211,669 198,516 189,914 16.85%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - 8,542 - - - 10,204 5,478 -
Div Payout % - 17.89% - - - 25.99% 16.95% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 240,161 233,499 221,912 225,315 211,669 198,516 189,914 16.85%
NOSH 176,589 189,837 192,967 194,237 194,192 185,529 182,610 -2.20%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 2.66% 2.73% 2.40% 2.94% 1.91% 2.59% 3.16% -
ROE 7.31% 20.46% 13.86% 11.82% 3.92% 19.78% 17.02% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 317.30 917.66 666.11 468.58 223.33 809.95 553.43 -30.86%
EPS 9.94 25.16 15.94 13.71 4.27 21.16 17.70 -31.81%
DPS 0.00 4.50 0.00 0.00 0.00 5.50 3.00 -
NAPS 1.36 1.23 1.15 1.16 1.09 1.07 1.04 19.48%
Adjusted Per Share Value based on latest NOSH - 194,258
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 311.65 968.96 714.94 506.24 241.22 835.81 562.12 -32.39%
EPS 9.76 26.57 17.11 14.81 4.61 21.84 17.98 -33.33%
DPS 0.00 4.75 0.00 0.00 0.00 5.68 3.05 -
NAPS 1.3358 1.2988 1.2343 1.2532 1.1773 1.1042 1.0563 16.85%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 1.12 1.32 1.30 1.50 1.48 1.38 1.66 -
P/RPS 0.35 0.14 0.20 0.32 0.66 0.17 0.30 10.77%
P/EPS 11.27 5.25 8.16 10.94 34.66 6.52 9.38 12.95%
EY 8.88 19.06 12.26 9.14 2.89 15.33 10.66 -11.41%
DY 0.00 3.41 0.00 0.00 0.00 3.99 1.81 -
P/NAPS 0.82 1.07 1.13 1.29 1.36 1.29 1.60 -35.82%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 31/07/08 29/04/08 29/01/08 30/10/07 31/07/07 30/04/07 -
Price 0.78 1.15 1.30 1.28 1.48 1.55 1.76 -
P/RPS 0.25 0.13 0.20 0.27 0.66 0.19 0.32 -15.11%
P/EPS 7.85 4.57 8.16 9.34 34.66 7.33 9.94 -14.49%
EY 12.74 21.88 12.26 10.71 2.89 13.65 10.06 16.96%
DY 0.00 3.91 0.00 0.00 0.00 3.55 1.70 -
P/NAPS 0.57 0.93 1.13 1.10 1.36 1.45 1.69 -51.38%

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