[NYLEX] QoQ TTM Result on 28-Feb-2013 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 16.19%
YoY- -39.7%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 1,706,474 1,703,878 1,728,625 1,721,883 1,664,945 1,601,608 1,488,251 9.54%
PBT 16,523 15,913 15,776 17,386 15,633 15,982 20,449 -13.23%
Tax -8,302 -9,317 -8,753 -7,788 -7,235 -5,446 -6,673 15.66%
NP 8,221 6,596 7,023 9,598 8,398 10,536 13,776 -29.09%
-
NP to SH 9,369 7,900 7,755 10,172 8,755 10,567 13,873 -23.00%
-
Tax Rate 50.25% 58.55% 55.48% 44.79% 46.28% 34.08% 32.63% -
Total Cost 1,698,253 1,697,282 1,721,602 1,712,285 1,656,547 1,591,072 1,474,475 9.86%
-
Net Worth 288,909 291,267 283,240 283,893 283,055 284,763 285,086 0.89%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div 3,853 3,853 3,853 3,878 3,878 3,878 3,878 -0.42%
Div Payout % 41.13% 48.78% 49.69% 38.13% 44.30% 36.71% 27.96% -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 288,909 291,267 283,240 283,893 283,055 284,763 285,086 0.89%
NOSH 192,606 192,892 192,680 193,124 193,873 193,716 193,936 -0.45%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.48% 0.39% 0.41% 0.56% 0.50% 0.66% 0.93% -
ROE 3.24% 2.71% 2.74% 3.58% 3.09% 3.71% 4.87% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 885.99 883.33 897.15 891.59 858.78 826.78 767.39 10.04%
EPS 4.86 4.10 4.02 5.27 4.52 5.45 7.15 -22.67%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.50 1.51 1.47 1.47 1.46 1.47 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 193,124
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 949.16 947.72 961.48 957.73 926.06 890.84 827.78 9.54%
EPS 5.21 4.39 4.31 5.66 4.87 5.88 7.72 -23.04%
DPS 2.14 2.14 2.14 2.16 2.16 2.16 2.16 -0.61%
NAPS 1.607 1.6201 1.5754 1.5791 1.5744 1.5839 1.5857 0.89%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.53 0.49 0.545 0.47 0.54 0.55 0.54 -
P/RPS 0.06 0.06 0.06 0.05 0.06 0.07 0.07 -9.75%
P/EPS 10.90 11.96 13.54 8.92 11.96 10.08 7.55 27.70%
EY 9.18 8.36 7.38 11.21 8.36 9.92 13.25 -21.68%
DY 3.77 4.08 3.67 4.26 3.70 3.64 3.70 1.25%
P/NAPS 0.35 0.32 0.37 0.32 0.37 0.37 0.37 -3.63%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 -
Price 0.525 0.52 0.525 0.47 0.49 0.54 0.56 -
P/RPS 0.06 0.06 0.06 0.05 0.06 0.07 0.07 -9.75%
P/EPS 10.79 12.70 13.04 8.92 10.85 9.90 7.83 23.80%
EY 9.27 7.88 7.67 11.21 9.22 10.10 12.77 -19.21%
DY 3.81 3.85 3.81 4.26 4.08 3.71 3.57 4.42%
P/NAPS 0.35 0.34 0.36 0.32 0.34 0.37 0.38 -5.33%

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