[NYLEX] QoQ TTM Result on 28-Feb-2003 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -17.42%
YoY- 123.02%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 387,253 384,824 386,348 370,253 353,349 378,222 365,873 3.85%
PBT 24,866 26,698 26,125 23,032 26,884 -50,627 -53,276 -
Tax -8,135 -8,902 -9,368 -8,645 -9,463 -9,867 -9,067 -6.96%
NP 16,731 17,796 16,757 14,387 17,421 -60,494 -62,343 -
-
NP to SH 16,731 17,796 16,757 14,387 17,421 -60,494 -62,343 -
-
Tax Rate 32.72% 33.34% 35.86% 37.53% 35.20% - - -
Total Cost 370,522 367,028 369,591 355,866 335,928 438,716 428,216 -9.18%
-
Net Worth 167,172 171,098 165,984 166,056 160,662 158,741 154,569 5.35%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 4,486 4,486 6,734 2,248 2,248 2,248 3,859 10.54%
Div Payout % 26.81% 25.21% 40.19% 15.63% 12.90% 0.00% 0.00% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 167,172 171,098 165,984 166,056 160,662 158,741 154,569 5.35%
NOSH 225,909 225,129 224,303 224,400 223,142 224,814 224,013 0.56%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 4.32% 4.62% 4.34% 3.89% 4.93% -15.99% -17.04% -
ROE 10.01% 10.40% 10.10% 8.66% 10.84% -38.11% -40.33% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 171.42 170.93 172.24 165.00 158.35 168.24 163.33 3.27%
EPS 7.41 7.90 7.47 6.41 7.81 -26.91 -27.83 -
DPS 2.00 2.00 3.00 1.00 1.00 1.00 1.72 10.56%
NAPS 0.74 0.76 0.74 0.74 0.72 0.7061 0.69 4.76%
Adjusted Per Share Value based on latest NOSH - 224,400
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 215.40 214.04 214.89 205.94 196.54 210.37 203.50 3.85%
EPS 9.31 9.90 9.32 8.00 9.69 -33.65 -34.68 -
DPS 2.50 2.50 3.75 1.25 1.25 1.25 2.15 10.56%
NAPS 0.9298 0.9517 0.9232 0.9236 0.8936 0.8829 0.8597 5.35%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.78 0.74 0.42 0.40 0.41 0.56 0.51 -
P/RPS 0.46 0.43 0.24 0.24 0.26 0.33 0.31 30.06%
P/EPS 10.53 9.36 5.62 6.24 5.25 -2.08 -1.83 -
EY 9.49 10.68 17.79 16.03 19.04 -48.05 -54.57 -
DY 2.56 2.70 7.14 2.50 2.44 1.79 3.38 -16.89%
P/NAPS 1.05 0.97 0.57 0.54 0.57 0.79 0.74 26.24%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/01/04 29/10/03 30/07/03 30/04/03 29/01/03 31/10/02 30/07/02 -
Price 0.79 0.78 0.61 0.38 0.37 0.46 0.48 -
P/RPS 0.46 0.46 0.35 0.23 0.23 0.27 0.29 35.97%
P/EPS 10.67 9.87 8.17 5.93 4.74 -1.71 -1.72 -
EY 9.37 10.13 12.25 16.87 21.10 -58.50 -57.98 -
DY 2.53 2.56 4.92 2.63 2.70 2.17 3.59 -20.79%
P/NAPS 1.07 1.03 0.82 0.51 0.51 0.65 0.70 32.66%

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