[NYLEX] QoQ Cumulative Quarter Result on 31-May-2006 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- 13.05%
YoY- 35.49%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Revenue 1,010,620 619,605 191,001 670,300 491,899 344,481 177,551 219.81%
PBT 40,828 33,727 7,352 26,233 21,820 10,673 4,111 363.98%
Tax -8,845 -8,148 -2,101 -8,120 -6,149 -4,160 -1,301 260.14%
NP 31,983 25,579 5,251 18,113 15,671 6,513 2,810 408.24%
-
NP to SH 32,322 25,771 5,203 18,232 16,127 7,256 3,549 337.87%
-
Tax Rate 21.66% 24.16% 28.58% 30.95% 28.18% 38.98% 31.65% -
Total Cost 978,637 594,026 185,750 652,187 476,228 337,968 174,741 216.36%
-
Net Worth 189,914 180,290 169,317 164,290 162,506 157,125 121,831 34.55%
Dividend
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Div 5,478 5,302 - 7,066 - - - -
Div Payout % 16.95% 20.58% - 38.76% - - - -
Equity
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Net Worth 189,914 180,290 169,317 164,290 162,506 157,125 121,831 34.55%
NOSH 182,610 176,755 176,372 176,656 176,637 176,545 176,567 2.27%
Ratio Analysis
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
NP Margin 3.16% 4.13% 2.75% 2.70% 3.19% 1.89% 1.58% -
ROE 17.02% 14.29% 3.07% 11.10% 9.92% 4.62% 2.91% -
Per Share
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 553.43 350.54 108.29 379.44 278.48 195.12 100.56 212.69%
EPS 17.70 14.58 2.95 10.32 9.13 4.11 2.01 328.13%
DPS 3.00 3.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 0.96 0.93 0.92 0.89 0.69 31.55%
Adjusted Per Share Value based on latest NOSH - 176,806
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
RPS 562.12 344.63 106.24 372.83 273.60 191.60 98.76 219.80%
EPS 17.98 14.33 2.89 10.14 8.97 4.04 1.97 338.50%
DPS 3.05 2.95 0.00 3.93 0.00 0.00 0.00 -
NAPS 1.0563 1.0028 0.9418 0.9138 0.9039 0.874 0.6776 34.55%
Price Multiplier on Financial Quarter End Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 1.66 1.17 0.92 1.01 0.96 0.73 0.60 -
P/RPS 0.30 0.33 0.85 0.27 0.34 0.37 0.60 -37.08%
P/EPS 9.38 8.02 31.19 9.79 10.51 17.76 29.85 -53.87%
EY 10.66 12.46 3.21 10.22 9.51 5.63 3.35 116.80%
DY 1.81 2.56 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 1.60 1.15 0.96 1.09 1.04 0.82 0.87 50.27%
Price Multiplier on Announcement Date
28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 CAGR
Date 30/04/07 23/01/07 30/10/06 28/07/06 14/04/06 26/01/06 28/10/05 -
Price 1.76 1.77 1.18 0.96 1.18 0.82 0.65 -
P/RPS 0.32 0.50 1.09 0.25 0.42 0.42 0.65 -37.73%
P/EPS 9.94 12.14 40.00 9.30 12.92 19.95 32.34 -54.55%
EY 10.06 8.24 2.50 10.75 7.74 5.01 3.09 120.13%
DY 1.70 1.69 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.69 1.74 1.23 1.03 1.28 0.92 0.94 48.01%

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