[NYLEX] QoQ TTM Result on 30-Nov-2004 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
31-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 18.24%
YoY- 33.29%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 664,797 625,497 568,113 497,548 436,244 395,200 370,101 47.61%
PBT 19,834 19,691 25,170 29,484 25,104 26,485 20,768 -3.01%
Tax -6,142 -6,233 -31,694 -31,795 -30,855 -31,345 -6,493 -3.62%
NP 13,692 13,458 -6,524 -2,311 -5,751 -4,860 14,275 -2.73%
-
NP to SH 14,431 13,623 18,088 22,301 18,861 19,587 14,275 0.72%
-
Tax Rate 30.97% 31.65% 125.92% 107.84% 122.91% 118.35% 31.26% -
Total Cost 651,105 612,039 574,637 499,859 441,995 400,060 355,826 49.43%
-
Net Worth 121,831 118,298 115,885 114,784 119,418 143,459 168,732 -19.46%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 7,945 7,945 - - - - 4,486 46.23%
Div Payout % 55.06% 58.32% - - - - 31.43% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 121,831 118,298 115,885 114,784 119,418 143,459 168,732 -19.46%
NOSH 176,567 176,564 178,285 176,591 192,609 177,110 224,976 -14.87%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 2.06% 2.15% -1.15% -0.46% -1.32% -1.23% 3.86% -
ROE 11.85% 11.52% 15.61% 19.43% 15.79% 13.65% 8.46% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 376.51 354.26 318.65 281.75 226.49 223.14 164.51 73.40%
EPS 8.17 7.72 10.15 12.63 9.79 11.06 6.35 18.24%
DPS 4.50 4.50 0.00 0.00 0.00 0.00 2.00 71.45%
NAPS 0.69 0.67 0.65 0.65 0.62 0.81 0.75 -5.39%
Adjusted Per Share Value based on latest NOSH - 176,591
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 369.77 347.91 315.99 276.74 242.64 219.82 205.86 47.60%
EPS 8.03 7.58 10.06 12.40 10.49 10.89 7.94 0.75%
DPS 4.42 4.42 0.00 0.00 0.00 0.00 2.50 46.06%
NAPS 0.6776 0.658 0.6446 0.6384 0.6642 0.7979 0.9385 -19.47%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.60 0.61 0.65 0.71 0.81 0.69 0.87 -
P/RPS 0.16 0.17 0.20 0.25 0.36 0.31 0.53 -54.89%
P/EPS 7.34 7.91 6.41 5.62 8.27 6.24 13.71 -33.99%
EY 13.62 12.65 15.61 17.79 12.09 16.03 7.29 51.52%
DY 7.50 7.38 0.00 0.00 0.00 0.00 2.30 119.42%
P/NAPS 0.87 0.91 1.00 1.09 1.31 0.85 1.16 -17.40%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/10/05 28/07/05 29/04/05 31/01/05 28/10/04 29/07/04 29/04/04 -
Price 0.65 0.65 0.63 0.66 0.72 0.80 0.71 -
P/RPS 0.17 0.18 0.20 0.23 0.32 0.36 0.43 -46.04%
P/EPS 7.95 8.42 6.21 5.23 7.35 7.23 11.19 -20.32%
EY 12.57 11.87 16.10 19.13 13.60 13.82 8.94 25.42%
DY 6.92 6.92 0.00 0.00 0.00 0.00 2.82 81.63%
P/NAPS 0.94 0.97 0.97 1.02 1.16 0.99 0.95 -0.70%

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