[NYLEX] QoQ TTM Result on 30-Nov-2007 [#2]

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
TTM Result
Revenue	1,868,693	1,742,062	1,777,439	1,793,236	1,745,367	1,502,688	1,189,021	34.99%
YoY %	7.27%	-1.99%	-0.88%	2.74%	16.15%	26.38%	-	-
Horiz. %	157.16%	146.51%	149.49%	150.82%	146.79%	126.38%	100.00%	-
PBT	68,289	58,269	46,536	47,548	48,689	45,986	45,241	31.42%
YoY %	17.20%	25.21%	-2.13%	-2.34%	5.88%	1.65%	-	-
Horiz. %	150.94%	128.80%	102.86%	105.10%	107.62%	101.65%	100.00%	-
Tax	-14,216	-10,789	-8,651	-7,407	-6,688	-7,029	-10,817	19.88%
YoY %	-31.76%	-24.71%	-16.79%	-10.75%	4.85%	35.02%	-	-
Horiz. %	131.42%	99.74%	79.98%	68.48%	61.83%	64.98%	100.00%	-
NP	54,073	47,480	37,885	40,141	42,001	38,957	34,424	34.94%
YoY %	13.89%	25.33%	-5.62%	-4.43%	7.81%	13.17%	-	-
Horiz. %	157.08%	137.93%	110.05%	116.61%	122.01%	113.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,024	47,763	37,695	40,117	42,347	39,258	34,426	39.78%
YoY %	19.39%	26.71%	-6.04%	-5.27%	7.87%	14.04%	-	-
Horiz. %	165.64%	138.74%	109.50%	116.53%	123.01%	114.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.82%	18.52%	18.59%	15.58%	13.74%	15.29%	23.91%	-
YoY %	12.42%	-0.38%	19.32%	13.39%	-10.14%	-36.05%	-	-
Horiz. %	87.08%	77.46%	77.75%	65.16%	57.47%	63.95%	100.00%	-
Total Cost	1,814,620	1,694,582	1,739,554	1,753,095	1,703,366	1,463,731	1,154,597	34.99%
YoY %	7.08%	-2.59%	-0.77%	2.92%	16.37%	26.77%	-	-
Horiz. %	157.16%	146.77%	150.66%	151.84%	147.53%	126.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,161	222,026	218,817	225,339	211,669	207,885	202,198	12.09%
YoY %	8.17%	1.47%	-2.89%	6.46%	1.82%	2.81%	-	-
Horiz. %	118.78%	109.81%	108.22%	111.44%	104.68%	102.81%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Dividend
Div	8,122	8,122	4,857	4,857	10,162	10,162	12,377	-24.38%
YoY %	0.00%	67.22%	0.00%	-52.20%	0.00%	-17.90%	-	-
Horiz. %	65.62%	65.62%	39.24%	39.24%	82.10%	82.10%	100.00%	-
Div Payout %	14.24%	17.01%	12.89%	12.11%	24.00%	25.89%	35.95%	-
YoY %	-16.28%	31.96%	6.44%	-49.54%	-7.30%	-27.98%	-	-
Horiz. %	39.61%	47.32%	35.86%	33.69%	66.76%	72.02%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Equity
Net Worth	240,161	222,026	218,817	225,339	211,669	207,885	202,198	12.09%
YoY %	8.17%	1.47%	-2.89%	6.46%	1.82%	2.81%	-	-
Horiz. %	118.78%	109.81%	108.22%	111.44%	104.68%	102.81%	100.00%	-
NOSH	176,589	180,509	190,276	194,258	194,192	194,285	194,421	-6.18%
YoY %	-2.17%	-5.13%	-2.05%	0.03%	-0.05%	-0.07%	-	-
Horiz. %	90.83%	92.84%	97.87%	99.92%	99.88%	99.93%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Ratio Analysis
NP Margin	2.89%	2.73%	2.13%	2.24%	2.41%	2.59%	2.90%	-
YoY %	5.86%	28.17%	-4.91%	-7.05%	-6.95%	-10.69%	-	-
Horiz. %	99.66%	94.14%	73.45%	77.24%	83.10%	89.31%	100.00%	-
ROE	23.74%	21.51%	17.23%	17.80%	20.01%	18.88%	17.03%	-
YoY %	10.37%	24.84%	-3.20%	-11.04%	5.99%	10.86%	-	-
Horiz. %	139.40%	126.31%	101.17%	104.52%	117.50%	110.86%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Per Share
RPS	1,058.21	965.08	934.13	923.12	898.78	773.44	611.57	43.88%
YoY %	9.65%	3.31%	1.19%	2.71%	16.21%	26.47%	-	-
Horiz. %	173.03%	157.80%	152.74%	150.94%	146.96%	126.47%	100.00%	-
EPS	32.29	26.46	19.81	20.65	21.81	20.21	17.71	48.97%
YoY %	22.03%	33.57%	-4.07%	-5.32%	7.92%	14.12%	-	-
Horiz. %	182.33%	149.41%	111.86%	116.60%	123.15%	114.12%	100.00%	-
DPS	4.60	4.50	2.55	2.50	5.23	5.23	6.37	-19.42%
YoY %	2.22%	76.47%	2.00%	-52.20%	0.00%	-17.90%	-	-
Horiz. %	72.21%	70.64%	40.03%	39.25%	82.10%	82.10%	100.00%	-
NAPS	1.36	1.23	1.15	1.16	1.09	1.07	1.04	19.48%
YoY %	10.57%	6.96%	-0.86%	6.42%	1.87%	2.88%	-	-
Horiz. %	130.77%	118.27%	110.58%	111.54%	104.81%	102.88%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,258
RPS	1,039.39	968.96	988.63	997.42	970.80	835.81	661.35	34.99%
YoY %	7.27%	-1.99%	-0.88%	2.74%	16.15%	26.38%	-	-
Horiz. %	157.16%	146.51%	149.49%	150.82%	146.79%	126.38%	100.00%	-
EPS	31.72	26.57	20.97	22.31	23.55	21.84	19.15	39.78%
YoY %	19.38%	26.70%	-6.01%	-5.27%	7.83%	14.05%	-	-
Horiz. %	165.64%	138.75%	109.50%	116.50%	122.98%	114.05%	100.00%	-
DPS	4.52	4.52	2.70	2.70	5.65	5.65	6.88	-24.33%
YoY %	0.00%	67.41%	0.00%	-52.21%	0.00%	-17.88%	-	-
Horiz. %	65.70%	65.70%	39.24%	39.24%	82.12%	82.12%	100.00%	-
NAPS	1.3358	1.2349	1.2171	1.2534	1.1773	1.1563	1.1247	12.09%
YoY %	8.17%	1.46%	-2.90%	6.46%	1.82%	2.81%	-	-
Horiz. %	118.77%	109.80%	108.22%	111.44%	104.68%	102.81%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/08	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	-
Price	1.12	1.32	1.30	1.50	1.48	1.38	1.66	-
P/RPS	0.11	0.14	0.14	0.16	0.16	0.18	0.27	-44.89%
YoY %	-21.43%	0.00%	-12.50%	0.00%	-11.11%	-33.33%	-	-
Horiz. %	40.74%	51.85%	51.85%	59.26%	59.26%	66.67%	100.00%	-
P/EPS	3.47	4.99	6.56	7.26	6.79	6.83	9.37	-48.27%
YoY %	-30.46%	-23.93%	-9.64%	6.92%	-0.59%	-27.11%	-	-
Horiz. %	37.03%	53.26%	70.01%	77.48%	72.47%	72.89%	100.00%	-
EY	28.83	20.05	15.24	13.77	14.73	14.64	10.67	93.40%
YoY %	43.79%	31.56%	10.68%	-6.52%	0.61%	37.21%	-	-
Horiz. %	270.20%	187.91%	142.83%	129.05%	138.05%	137.21%	100.00%	-
DY	4.11	3.41	1.96	1.67	3.54	3.79	3.84	4.61%
YoY %	20.53%	73.98%	17.37%	-52.82%	-6.60%	-1.30%	-	-
Horiz. %	107.03%	88.80%	51.04%	43.49%	92.19%	98.70%	100.00%	-
P/NAPS	0.82	1.07	1.13	1.29	1.36	1.29	1.60	-35.82%
YoY %	-23.36%	-5.31%	-12.40%	-5.15%	5.43%	-19.37%	-	-
Horiz. %	51.25%	66.88%	70.62%	80.62%	85.00%	80.62%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	29/10/08	31/07/08	29/04/08	29/01/08	30/10/07	31/07/07	30/04/07	-
Price	0.78	1.15	1.30	1.28	1.48	1.55	1.76	-
P/RPS	0.07	0.12	0.14	0.14	0.16	0.20	0.29	-61.06%
YoY %	-41.67%	-14.29%	0.00%	-12.50%	-20.00%	-31.03%	-	-
Horiz. %	24.14%	41.38%	48.28%	48.28%	55.17%	68.97%	100.00%	-
P/EPS	2.42	4.35	6.56	6.20	6.79	7.67	9.94	-60.84%
YoY %	-44.37%	-33.69%	5.81%	-8.69%	-11.47%	-22.84%	-	-
Horiz. %	24.35%	43.76%	66.00%	62.37%	68.31%	77.16%	100.00%	-
EY	41.40	23.01	15.24	16.13	14.73	13.04	10.06	155.70%
YoY %	79.92%	50.98%	-5.52%	9.50%	12.96%	29.62%	-	-
Horiz. %	411.53%	228.73%	151.49%	160.34%	146.42%	129.62%	100.00%	-
DY	5.90	3.91	1.96	1.95	3.54	3.37	3.62	38.28%
YoY %	50.90%	99.49%	0.51%	-44.92%	5.04%	-6.91%	-	-
Horiz. %	162.98%	108.01%	54.14%	53.87%	97.79%	93.09%	100.00%	-
P/NAPS	0.57	0.93	1.13	1.10	1.36	1.45	1.69	-51.38%
YoY %	-38.71%	-17.70%	2.73%	-19.12%	-6.21%	-14.20%	-	-
Horiz. %	33.73%	55.03%	66.86%	65.09%	80.47%	85.80%	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