[NYLEX] QoQ TTM Result on 29-Feb-2008 [#3]

Stock

[NYLEX] NYLEX (M) BHD

Announcement Date

29-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2008

Quarter

29-Feb-2008 [#3]

Profit Trend

QoQ- -6.04%

YoY- 9.5%

Quarter Report

NYLEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
TTM Result
Revenue	1,729,978	1,868,693	1,742,062	1,777,439	1,793,236	1,745,367	1,502,688	9.81%
YoY %	-7.42%	7.27%	-1.99%	-0.88%	2.74%	16.15%	-	-
Horiz. %	115.13%	124.36%	115.93%	118.28%	119.34%	116.15%	100.00%	-
PBT	29,202	68,289	58,269	46,536	47,548	48,689	45,986	-26.05%
YoY %	-57.24%	17.20%	25.21%	-2.13%	-2.34%	5.88%	-	-
Horiz. %	63.50%	148.50%	126.71%	101.20%	103.40%	105.88%	100.00%	-
Tax	-7,275	-14,216	-10,789	-8,651	-7,407	-6,688	-7,029	2.31%
YoY %	48.83%	-31.76%	-24.71%	-16.79%	-10.75%	4.85%	-	-
Horiz. %	103.50%	202.25%	153.49%	123.08%	105.38%	95.15%	100.00%	-
NP	21,927	54,073	47,480	37,885	40,141	42,001	38,957	-31.75%
YoY %	-59.45%	13.89%	25.33%	-5.62%	-4.43%	7.81%	-	-
Horiz. %	56.29%	138.80%	121.88%	97.25%	103.04%	107.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,351	57,024	47,763	37,695	40,117	42,347	39,258	-25.23%
YoY %	-55.54%	19.39%	26.71%	-6.04%	-5.27%	7.87%	-	-
Horiz. %	64.58%	145.25%	121.66%	96.02%	102.19%	107.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.91%	20.82%	18.52%	18.59%	15.58%	13.74%	15.29%	-
YoY %	19.64%	12.42%	-0.38%	19.32%	13.39%	-10.14%	-	-
Horiz. %	162.92%	136.17%	121.12%	121.58%	101.90%	89.86%	100.00%	-
Total Cost	1,708,051	1,814,620	1,694,582	1,739,554	1,753,095	1,703,366	1,463,731	10.80%
YoY %	-5.87%	7.08%	-2.59%	-0.77%	2.92%	16.37%	-	-
Horiz. %	116.69%	123.97%	115.77%	118.84%	119.77%	116.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	233,141	240,161	222,026	218,817	225,339	211,669	207,885	7.92%
YoY %	-2.92%	8.17%	1.47%	-2.89%	6.46%	1.82%	-	-
Horiz. %	112.15%	115.53%	106.80%	105.26%	108.40%	101.82%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Dividend
Div	8,122	8,122	8,122	4,857	4,857	10,162	10,162	-13.84%
YoY %	0.00%	0.00%	67.22%	0.00%	-52.20%	0.00%	-	-
Horiz. %	79.93%	79.93%	79.93%	47.80%	47.80%	100.00%	100.00%	-
Div Payout %	32.04%	14.24%	17.01%	12.89%	12.11%	24.00%	25.89%	-
YoY %	125.00%	-16.28%	31.96%	6.44%	-49.54%	-7.30%	-	-
Horiz. %	123.75%	55.00%	65.70%	49.79%	46.77%	92.70%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Equity
Net Worth	233,141	240,161	222,026	218,817	225,339	211,669	207,885	7.92%
YoY %	-2.92%	8.17%	1.47%	-2.89%	6.46%	1.82%	-	-
Horiz. %	112.15%	115.53%	106.80%	105.26%	108.40%	101.82%	100.00%	-
NOSH	176,622	176,589	180,509	190,276	194,258	194,192	194,285	-6.14%
YoY %	0.02%	-2.17%	-5.13%	-2.05%	0.03%	-0.05%	-	-
Horiz. %	90.91%	90.89%	92.91%	97.94%	99.99%	99.95%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Ratio Analysis
NP Margin	1.27%	2.89%	2.73%	2.13%	2.24%	2.41%	2.59%	-
YoY %	-56.06%	5.86%	28.17%	-4.91%	-7.05%	-6.95%	-	-
Horiz. %	49.03%	111.58%	105.41%	82.24%	86.49%	93.05%	100.00%	-
ROE	10.87%	23.74%	21.51%	17.23%	17.80%	20.01%	18.88%	-
YoY %	-54.21%	10.37%	24.84%	-3.20%	-11.04%	5.99%	-	-
Horiz. %	57.57%	125.74%	113.93%	91.26%	94.28%	105.99%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Per Share
RPS	979.48	1,058.21	965.08	934.13	923.12	898.78	773.44	17.00%
YoY %	-7.44%	9.65%	3.31%	1.19%	2.71%	16.21%	-	-
Horiz. %	126.64%	136.82%	124.78%	120.78%	119.35%	116.21%	100.00%	-
EPS	14.35	32.29	26.46	19.81	20.65	21.81	20.21	-20.36%
YoY %	-55.56%	22.03%	33.57%	-4.07%	-5.32%	7.92%	-	-
Horiz. %	71.00%	159.77%	130.93%	98.02%	102.18%	107.92%	100.00%	-
DPS	4.60	4.60	4.50	2.55	2.50	5.23	5.23	-8.17%
YoY %	0.00%	2.22%	76.47%	2.00%	-52.20%	0.00%	-	-
Horiz. %	87.95%	87.95%	86.04%	48.76%	47.80%	100.00%	100.00%	-
NAPS	1.32	1.36	1.23	1.15	1.16	1.09	1.07	14.98%
YoY %	-2.94%	10.57%	6.96%	-0.86%	6.42%	1.87%	-	-
Horiz. %	123.36%	127.10%	114.95%	107.48%	108.41%	101.87%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 190,276
RPS	962.24	1,039.39	968.96	988.63	997.42	970.80	835.81	9.81%
YoY %	-7.42%	7.27%	-1.99%	-0.88%	2.74%	16.15%	-	-
Horiz. %	115.13%	124.36%	115.93%	118.28%	119.34%	116.15%	100.00%	-
EPS	14.10	31.72	26.57	20.97	22.31	23.55	21.84	-25.24%
YoY %	-55.55%	19.38%	26.70%	-6.01%	-5.27%	7.83%	-	-
Horiz. %	64.56%	145.24%	121.66%	96.02%	102.15%	107.83%	100.00%	-
DPS	4.52	4.52	4.52	2.70	2.70	5.65	5.65	-13.78%
YoY %	0.00%	0.00%	67.41%	0.00%	-52.21%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	47.79%	47.79%	100.00%	100.00%	-
NAPS	1.2968	1.3358	1.2349	1.2171	1.2534	1.1773	1.1563	7.92%
YoY %	-2.92%	8.17%	1.46%	-2.90%	6.46%	1.82%	-	-
Horiz. %	112.15%	115.52%	106.80%	105.26%	108.40%	101.82%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	-
Price	0.77	1.12	1.32	1.30	1.50	1.48	1.38	-
P/RPS	0.08	0.11	0.14	0.14	0.16	0.16	0.18	-41.67%
YoY %	-27.27%	-21.43%	0.00%	-12.50%	0.00%	-11.11%	-	-
Horiz. %	44.44%	61.11%	77.78%	77.78%	88.89%	88.89%	100.00%	-
P/EPS	5.36	3.47	4.99	6.56	7.26	6.79	6.83	-14.88%
YoY %	54.47%	-30.46%	-23.93%	-9.64%	6.92%	-0.59%	-	-
Horiz. %	78.48%	50.81%	73.06%	96.05%	106.30%	99.41%	100.00%	-
EY	18.64	28.83	20.05	15.24	13.77	14.73	14.64	17.42%
YoY %	-35.35%	43.79%	31.56%	10.68%	-6.52%	0.61%	-	-
Horiz. %	127.32%	196.93%	136.95%	104.10%	94.06%	100.61%	100.00%	-
DY	5.97	4.11	3.41	1.96	1.67	3.54	3.79	35.26%
YoY %	45.26%	20.53%	73.98%	17.37%	-52.82%	-6.60%	-	-
Horiz. %	157.52%	108.44%	89.97%	51.72%	44.06%	93.40%	100.00%	-
P/NAPS	0.58	0.82	1.07	1.13	1.29	1.36	1.29	-41.22%
YoY %	-29.27%	-23.36%	-5.31%	-12.40%	-5.15%	5.43%	-	-
Horiz. %	44.96%	63.57%	82.95%	87.60%	100.00%	105.43%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	22/01/09	29/10/08	31/07/08	29/04/08	29/01/08	30/10/07	31/07/07	-
Price	0.58	0.78	1.15	1.30	1.28	1.48	1.55	-
P/RPS	0.06	0.07	0.12	0.14	0.14	0.16	0.20	-55.08%
YoY %	-14.29%	-41.67%	-14.29%	0.00%	-12.50%	-20.00%	-	-
Horiz. %	30.00%	35.00%	60.00%	70.00%	70.00%	80.00%	100.00%	-
P/EPS	4.04	2.42	4.35	6.56	6.20	6.79	7.67	-34.70%
YoY %	66.94%	-44.37%	-33.69%	5.81%	-8.69%	-11.47%	-	-
Horiz. %	52.67%	31.55%	56.71%	85.53%	80.83%	88.53%	100.00%	-
EY	24.75	41.40	23.01	15.24	16.13	14.73	13.04	53.11%
YoY %	-40.22%	79.92%	50.98%	-5.52%	9.50%	12.96%	-	-
Horiz. %	189.80%	317.48%	176.46%	116.87%	123.70%	112.96%	100.00%	-
DY	7.93	5.90	3.91	1.96	1.95	3.54	3.37	76.63%
YoY %	34.41%	50.90%	99.49%	0.51%	-44.92%	5.04%	-	-
Horiz. %	235.31%	175.07%	116.02%	58.16%	57.86%	105.04%	100.00%	-
P/NAPS	0.44	0.57	0.93	1.13	1.10	1.36	1.45	-54.74%
YoY %	-22.81%	-38.71%	-17.70%	2.73%	-19.12%	-6.21%	-	-
Horiz. %	30.34%	39.31%	64.14%	77.93%	75.86%	93.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos