[NYLEX] QoQ Cumulative Quarter Result on 31-Aug-2007 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -78.88%
YoY- 59.37%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 1,742,062 1,285,371 910,153 433,680 1,502,688 1,010,620 619,605 99.07%
PBT 58,269 41,378 35,289 10,055 45,986 40,828 33,727 43.93%
Tax -10,789 -10,467 -8,526 -1,760 -7,029 -8,845 -8,148 20.56%
NP 47,480 30,911 26,763 8,295 38,957 31,983 25,579 50.98%
-
NP to SH 47,763 30,759 26,630 8,292 39,258 32,322 25,771 50.82%
-
Tax Rate 18.52% 25.30% 24.16% 17.50% 15.29% 21.66% 24.16% -
Total Cost 1,694,582 1,254,460 883,390 425,385 1,463,731 978,637 594,026 101.01%
-
Net Worth 233,499 221,912 225,315 211,669 198,516 189,914 180,290 18.79%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 8,542 - - - 10,204 5,478 5,302 37.38%
Div Payout % 17.89% - - - 25.99% 16.95% 20.58% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 233,499 221,912 225,315 211,669 198,516 189,914 180,290 18.79%
NOSH 189,837 192,967 194,237 194,192 185,529 182,610 176,755 4.87%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 2.73% 2.40% 2.94% 1.91% 2.59% 3.16% 4.13% -
ROE 20.46% 13.86% 11.82% 3.92% 19.78% 17.02% 14.29% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 917.66 666.11 468.58 223.33 809.95 553.43 350.54 89.83%
EPS 25.16 15.94 13.71 4.27 21.16 17.70 14.58 43.82%
DPS 4.50 0.00 0.00 0.00 5.50 3.00 3.00 31.00%
NAPS 1.23 1.15 1.16 1.09 1.07 1.04 1.02 13.28%
Adjusted Per Share Value based on latest NOSH - 194,192
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 968.96 714.94 506.24 241.22 835.81 562.12 344.63 99.08%
EPS 26.57 17.11 14.81 4.61 21.84 17.98 14.33 50.86%
DPS 4.75 0.00 0.00 0.00 5.68 3.05 2.95 37.33%
NAPS 1.2988 1.2343 1.2532 1.1773 1.1042 1.0563 1.0028 18.80%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.32 1.30 1.50 1.48 1.38 1.66 1.17 -
P/RPS 0.14 0.20 0.32 0.66 0.17 0.30 0.33 -43.51%
P/EPS 5.25 8.16 10.94 34.66 6.52 9.38 8.02 -24.58%
EY 19.06 12.26 9.14 2.89 15.33 10.66 12.46 32.72%
DY 3.41 0.00 0.00 0.00 3.99 1.81 2.56 21.04%
P/NAPS 1.07 1.13 1.29 1.36 1.29 1.60 1.15 -4.68%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 29/04/08 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 -
Price 1.15 1.30 1.28 1.48 1.55 1.76 1.77 -
P/RPS 0.13 0.20 0.27 0.66 0.19 0.32 0.50 -59.23%
P/EPS 4.57 8.16 9.34 34.66 7.33 9.94 12.14 -47.83%
EY 21.88 12.26 10.71 2.89 13.65 10.06 8.24 91.64%
DY 3.91 0.00 0.00 0.00 3.55 1.70 1.69 74.83%
P/NAPS 0.93 1.13 1.10 1.36 1.45 1.69 1.74 -34.11%

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