[NYLEX] QoQ TTM Result on 30-Nov-2010 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
25-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
30-Nov-2010 [#2]
Profit Trend
QoQ- -21.38%
YoY- -50.32%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 1,270,159 1,226,749 1,131,438 1,131,587 1,174,992 1,222,086 1,175,522 5.28%
PBT 26,300 16,044 12,664 18,429 22,532 40,013 43,502 -28.43%
Tax -5,198 -2,906 -1,970 -2,376 -2,224 -4,855 -908 218.99%
NP 21,102 13,138 10,694 16,053 20,308 35,158 42,594 -37.30%
-
NP to SH 21,200 13,185 10,615 15,917 20,245 35,114 43,513 -38.00%
-
Tax Rate 19.76% 18.11% 15.56% 12.89% 9.87% 12.13% 2.09% -
Total Cost 1,249,057 1,213,611 1,120,744 1,115,534 1,154,684 1,186,928 1,132,928 6.70%
-
Net Worth 271,837 269,919 260,825 263,513 257,641 265,756 261,392 2.63%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 5,534 5,534 - - - - - -
Div Payout % 26.11% 41.97% - - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 271,837 269,919 260,825 263,513 257,641 265,756 261,392 2.63%
NOSH 194,169 194,186 191,783 188,223 188,059 188,480 186,708 2.63%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 1.66% 1.07% 0.95% 1.42% 1.73% 2.88% 3.62% -
ROE 7.80% 4.88% 4.07% 6.04% 7.86% 13.21% 16.65% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 654.15 631.74 589.96 601.19 624.80 648.39 629.60 2.57%
EPS 10.92 6.79 5.53 8.46 10.77 18.63 23.31 -39.59%
DPS 2.85 2.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.36 1.40 1.37 1.41 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 188,223
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 706.48 682.33 629.32 629.40 653.55 679.74 653.84 5.28%
EPS 11.79 7.33 5.90 8.85 11.26 19.53 24.20 -38.00%
DPS 3.08 3.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.512 1.5013 1.4507 1.4657 1.433 1.4782 1.4539 2.63%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.55 0.61 0.67 0.68 0.73 0.70 0.70 -
P/RPS 0.08 0.10 0.11 0.11 0.12 0.11 0.11 -19.08%
P/EPS 5.04 8.98 12.11 8.04 6.78 3.76 3.00 41.18%
EY 19.85 11.13 8.26 12.44 14.75 26.61 33.29 -29.09%
DY 5.18 4.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.49 0.49 0.53 0.50 0.50 -15.22%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 -
Price 0.52 0.59 0.615 0.70 0.79 0.90 0.78 -
P/RPS 0.08 0.09 0.10 0.12 0.13 0.14 0.12 -23.62%
P/EPS 4.76 8.69 11.11 8.28 7.34 4.83 3.35 26.30%
EY 21.00 11.51 9.00 12.08 13.63 20.70 29.88 -20.90%
DY 5.48 4.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.45 0.50 0.58 0.64 0.56 -24.08%

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