[NYLEX] QoQ TTM Result on 30-Nov-2008 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -55.54%
YoY- -36.81%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 1,137,746 1,366,030 1,572,586 1,729,978 1,868,693 1,742,062 1,777,439 -25.66%
PBT 5,344 10,376 19,181 29,202 68,289 58,269 46,536 -76.28%
Tax 2,782 242 -3,982 -7,275 -14,216 -10,789 -8,651 -
NP 8,126 10,618 15,199 21,927 54,073 47,480 37,885 -64.06%
-
NP to SH 9,502 14,706 18,599 25,351 57,024 47,763 37,695 -59.99%
-
Tax Rate -52.06% -2.33% 20.76% 24.91% 20.82% 18.52% 18.59% -
Total Cost 1,129,620 1,355,412 1,557,387 1,708,051 1,814,620 1,694,582 1,739,554 -24.95%
-
Net Worth 250,317 235,515 220,693 233,141 240,161 222,026 218,817 9.35%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - 8,122 8,122 8,122 8,122 4,857 -
Div Payout % - - 43.67% 32.04% 14.24% 17.01% 12.89% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 250,317 235,515 220,693 233,141 240,161 222,026 218,817 9.35%
NOSH 185,420 185,445 180,896 176,622 176,589 180,509 190,276 -1.70%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 0.71% 0.78% 0.97% 1.27% 2.89% 2.73% 2.13% -
ROE 3.80% 6.24% 8.43% 10.87% 23.74% 21.51% 17.23% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 613.60 736.62 869.33 979.48 1,058.21 965.08 934.13 -24.37%
EPS 5.12 7.93 10.28 14.35 32.29 26.46 19.81 -59.32%
DPS 0.00 0.00 4.49 4.60 4.60 4.50 2.55 -
NAPS 1.35 1.27 1.22 1.32 1.36 1.23 1.15 11.24%
Adjusted Per Share Value based on latest NOSH - 176,622
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 632.83 759.80 874.69 962.24 1,039.39 968.96 988.63 -25.66%
EPS 5.29 8.18 10.35 14.10 31.72 26.57 20.97 -59.97%
DPS 0.00 0.00 4.52 4.52 4.52 4.52 2.70 -
NAPS 1.3923 1.31 1.2275 1.2968 1.3358 1.2349 1.2171 9.35%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.70 0.54 0.43 0.77 1.12 1.32 1.30 -
P/RPS 0.11 0.07 0.05 0.08 0.11 0.14 0.14 -14.81%
P/EPS 13.66 6.81 4.18 5.36 3.47 4.99 6.56 62.84%
EY 7.32 14.69 23.91 18.64 28.83 20.05 15.24 -38.58%
DY 0.00 0.00 10.44 5.97 4.11 3.41 1.96 -
P/NAPS 0.52 0.43 0.35 0.58 0.82 1.07 1.13 -40.31%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 -
Price 0.78 0.66 0.57 0.58 0.78 1.15 1.30 -
P/RPS 0.13 0.09 0.07 0.06 0.07 0.12 0.14 -4.80%
P/EPS 15.22 8.32 5.54 4.04 2.42 4.35 6.56 74.98%
EY 6.57 12.02 18.04 24.75 41.40 23.01 15.24 -42.84%
DY 0.00 0.00 7.88 7.93 5.90 3.91 1.96 -
P/NAPS 0.58 0.52 0.47 0.44 0.57 0.93 1.13 -35.81%

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