[NYLEX] QoQ Quarter Result on 30-Nov-2012 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -1.69%
YoY- -45.71%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 416,953 441,451 401,469 444,005 441,700 434,709 344,531 13.52%
PBT 3,488 3,579 3,450 5,396 3,351 5,189 1,697 61.44%
Tax -1,645 -2,239 -2,040 -3,393 -1,081 -1,274 -1,487 6.94%
NP 1,843 1,340 1,410 2,003 2,270 3,915 210 323.79%
-
NP to SH 2,334 1,869 1,545 2,152 2,189 4,286 128 589.12%
-
Tax Rate 47.16% 62.56% 59.13% 62.88% 32.26% 24.55% 87.63% -
Total Cost 415,110 440,111 400,059 442,002 439,430 430,794 344,321 13.23%
-
Net Worth 291,267 283,240 283,893 283,055 284,763 285,086 257,828 8.44%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,853 - - - 3,878 - -
Div Payout % - 206.19% - - - 90.50% - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 291,267 283,240 283,893 283,055 284,763 285,086 257,828 8.44%
NOSH 192,892 192,680 193,124 193,873 193,716 193,936 182,857 3.61%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.44% 0.30% 0.35% 0.45% 0.51% 0.90% 0.06% -
ROE 0.80% 0.66% 0.54% 0.76% 0.77% 1.50% 0.05% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 216.16 229.11 207.88 229.02 228.01 224.15 188.42 9.56%
EPS 1.21 0.97 0.80 1.11 1.13 2.21 0.07 565.07%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.51 1.47 1.47 1.46 1.47 1.47 1.41 4.66%
Adjusted Per Share Value based on latest NOSH - 193,873
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 231.91 245.54 223.30 246.96 245.68 241.79 191.63 13.52%
EPS 1.30 1.04 0.86 1.20 1.22 2.38 0.07 597.56%
DPS 0.00 2.14 0.00 0.00 0.00 2.16 0.00 -
NAPS 1.6201 1.5754 1.5791 1.5744 1.5839 1.5857 1.4341 8.44%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.49 0.545 0.47 0.54 0.55 0.54 0.60 -
P/RPS 0.23 0.24 0.23 0.24 0.24 0.24 0.32 -19.71%
P/EPS 40.50 56.19 58.75 48.65 48.67 24.43 857.14 -86.85%
EY 2.47 1.78 1.70 2.06 2.05 4.09 0.12 646.93%
DY 0.00 3.67 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.32 0.37 0.32 0.37 0.37 0.37 0.43 -17.83%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 -
Price 0.52 0.525 0.47 0.49 0.54 0.56 0.55 -
P/RPS 0.24 0.23 0.23 0.21 0.24 0.25 0.29 -11.82%
P/EPS 42.98 54.12 58.75 44.14 47.79 25.34 785.71 -85.51%
EY 2.33 1.85 1.70 2.27 2.09 3.95 0.13 581.27%
DY 0.00 3.81 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.34 0.36 0.32 0.34 0.37 0.38 0.39 -8.71%

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