[NYLEX] QoQ TTM Result on 28-Feb-2009 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- -26.63%
YoY- -50.66%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 1,097,821 1,137,746 1,366,030 1,572,586 1,729,978 1,868,693 1,742,062 -26.47%
PBT 29,454 5,344 10,376 19,181 29,202 68,289 58,269 -36.51%
Tax 1,529 2,782 242 -3,982 -7,275 -14,216 -10,789 -
NP 30,983 8,126 10,618 15,199 21,927 54,073 47,480 -24.74%
-
NP to SH 32,040 9,502 14,706 18,599 25,351 57,024 47,763 -23.35%
-
Tax Rate -5.19% -52.06% -2.33% 20.76% 24.91% 20.82% 18.52% -
Total Cost 1,066,838 1,129,620 1,355,412 1,557,387 1,708,051 1,814,620 1,694,582 -26.52%
-
Net Worth 255,536 250,317 235,515 220,693 233,141 240,161 222,026 9.81%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - 8,122 8,122 8,122 8,122 -
Div Payout % - - - 43.67% 32.04% 14.24% 17.01% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 255,536 250,317 235,515 220,693 233,141 240,161 222,026 9.81%
NOSH 185,171 185,420 185,445 180,896 176,622 176,589 180,509 1.71%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 2.82% 0.71% 0.78% 0.97% 1.27% 2.89% 2.73% -
ROE 12.54% 3.80% 6.24% 8.43% 10.87% 23.74% 21.51% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 592.87 613.60 736.62 869.33 979.48 1,058.21 965.08 -27.71%
EPS 17.30 5.12 7.93 10.28 14.35 32.29 26.46 -24.65%
DPS 0.00 0.00 0.00 4.49 4.60 4.60 4.50 -
NAPS 1.38 1.35 1.27 1.22 1.32 1.36 1.23 7.96%
Adjusted Per Share Value based on latest NOSH - 180,896
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 610.62 632.83 759.80 874.69 962.24 1,039.39 968.96 -26.47%
EPS 17.82 5.29 8.18 10.35 14.10 31.72 26.57 -23.36%
DPS 0.00 0.00 0.00 4.52 4.52 4.52 4.52 -
NAPS 1.4213 1.3923 1.31 1.2275 1.2968 1.3358 1.2349 9.81%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.70 0.70 0.54 0.43 0.77 1.12 1.32 -
P/RPS 0.12 0.11 0.07 0.05 0.08 0.11 0.14 -9.75%
P/EPS 4.05 13.66 6.81 4.18 5.36 3.47 4.99 -12.97%
EY 24.72 7.32 14.69 23.91 18.64 28.83 20.05 14.96%
DY 0.00 0.00 0.00 10.44 5.97 4.11 3.41 -
P/NAPS 0.51 0.52 0.43 0.35 0.58 0.82 1.07 -38.95%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 -
Price 0.70 0.78 0.66 0.57 0.58 0.78 1.15 -
P/RPS 0.12 0.13 0.09 0.07 0.06 0.07 0.12 0.00%
P/EPS 4.05 15.22 8.32 5.54 4.04 2.42 4.35 -4.64%
EY 24.72 6.57 12.02 18.04 24.75 41.40 23.01 4.89%
DY 0.00 0.00 0.00 7.88 7.93 5.90 3.91 -
P/NAPS 0.51 0.58 0.52 0.47 0.44 0.57 0.93 -32.97%

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