[NYLEX] QoQ TTM Result on 31-Aug-2006 [#1]

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
TTM Result
Revenue	1,502,688	1,189,021	945,424	683,750	670,300	684,111	684,470	68.99%
YoY %	26.38%	25.77%	38.27%	2.01%	-2.02%	-0.05%	-	-
Horiz. %	219.54%	173.71%	138.12%	99.89%	97.93%	99.95%	100.00%	-
PBT	45,986	45,241	49,287	29,474	26,233	29,952	20,401	72.00%
YoY %	1.65%	-8.21%	67.22%	12.35%	-12.42%	46.82%	-	-
Horiz. %	225.41%	221.76%	241.59%	144.47%	128.59%	146.82%	100.00%	-
Tax	-7,029	-10,817	-12,109	-8,920	-8,120	-7,959	-6,942	0.83%
YoY %	35.02%	10.67%	-35.75%	-9.85%	-2.02%	-14.65%	-	-
Horiz. %	101.25%	155.82%	174.43%	128.49%	116.97%	114.65%	100.00%	-
NP	38,957	34,424	37,178	20,554	18,113	21,993	13,459	103.23%
YoY %	13.17%	-7.41%	80.88%	13.48%	-17.64%	63.41%	-	-
Horiz. %	289.45%	255.77%	276.23%	152.72%	134.58%	163.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,258	34,426	36,746	19,886	18,232	22,449	14,202	97.08%
YoY %	14.04%	-6.31%	84.78%	9.07%	-18.78%	58.07%	-	-
Horiz. %	276.43%	242.40%	258.74%	140.02%	128.38%	158.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.29%	23.91%	24.57%	30.26%	30.95%	26.57%	34.03%	-
YoY %	-36.05%	-2.69%	-18.80%	-2.23%	16.48%	-21.92%	-	-
Horiz. %	44.93%	70.26%	72.20%	88.92%	90.95%	78.08%	100.00%	-
Total Cost	1,463,731	1,154,597	908,246	663,196	652,187	662,118	671,011	68.27%
YoY %	26.77%	27.12%	36.95%	1.69%	-1.50%	-1.33%	-	-
Horiz. %	218.14%	172.07%	135.35%	98.84%	97.19%	98.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,885	202,198	180,390	169,317	164,430	162,576	157,148	20.52%
YoY %	2.81%	12.09%	6.54%	2.97%	1.14%	3.45%	-	-
Horiz. %	132.29%	128.67%	114.79%	107.74%	104.63%	103.45%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Dividend
Div	10,162	12,377	12,377	7,072	7,072	7,945	7,945	17.84%
YoY %	-17.90%	0.00%	75.01%	0.00%	-10.99%	0.00%	-	-
Horiz. %	127.90%	155.78%	155.78%	89.01%	89.01%	100.00%	100.00%	-
Div Payout %	25.89%	35.95%	33.68%	35.56%	38.79%	35.39%	55.95%	-
YoY %	-27.98%	6.74%	-5.29%	-8.33%	9.61%	-36.75%	-	-
Horiz. %	46.27%	64.25%	60.20%	63.56%	69.33%	63.25%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Equity
Net Worth	207,885	202,198	180,390	169,317	164,430	162,576	157,148	20.52%
YoY %	2.81%	12.09%	6.54%	2.97%	1.14%	3.45%	-	-
Horiz. %	132.29%	128.67%	114.79%	107.74%	104.63%	103.45%	100.00%	-
NOSH	194,285	194,421	176,852	176,372	176,806	176,713	176,571	6.58%
YoY %	-0.07%	9.93%	0.27%	-0.25%	0.05%	0.08%	-	-
Horiz. %	110.03%	110.11%	100.16%	99.89%	100.13%	100.08%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Ratio Analysis
NP Margin	2.59%	2.90%	3.93%	3.01%	2.70%	3.21%	1.97%	-
YoY %	-10.69%	-26.21%	30.56%	11.48%	-15.89%	62.94%	-	-
Horiz. %	131.47%	147.21%	199.49%	152.79%	137.06%	162.94%	100.00%	-
ROE	18.88%	17.03%	20.37%	11.74%	11.09%	13.81%	9.04%	-
YoY %	10.86%	-16.40%	73.51%	5.86%	-19.70%	52.77%	-	-
Horiz. %	208.85%	188.38%	225.33%	129.87%	122.68%	152.77%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Per Share
RPS	773.44	611.57	534.58	387.67	379.11	387.13	387.64	58.55%
YoY %	26.47%	14.40%	37.90%	2.26%	-2.07%	-0.13%	-	-
Horiz. %	199.53%	157.77%	137.91%	100.01%	97.80%	99.87%	100.00%	-
EPS	20.21	17.71	20.78	11.27	10.31	12.70	8.04	84.97%
YoY %	14.12%	-14.77%	84.38%	9.31%	-18.82%	57.96%	-	-
Horiz. %	251.37%	220.27%	258.46%	140.17%	128.23%	157.96%	100.00%	-
DPS	5.23	6.37	7.00	4.00	4.00	4.50	4.50	10.55%
YoY %	-17.90%	-9.00%	75.00%	0.00%	-11.11%	0.00%	-	-
Horiz. %	116.22%	141.56%	155.56%	88.89%	88.89%	100.00%	100.00%	-
NAPS	1.07	1.04	1.02	0.96	0.93	0.92	0.89	13.07%
YoY %	2.88%	1.96%	6.25%	3.23%	1.09%	3.37%	-	-
Horiz. %	120.22%	116.85%	114.61%	107.87%	104.49%	103.37%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Adjusted Per Share Value based on latest NOSH - 176,372
RPS	835.81	661.35	525.86	380.31	372.83	380.51	380.71	68.99%
YoY %	26.38%	25.77%	38.27%	2.01%	-2.02%	-0.05%	-	-
Horiz. %	219.54%	173.71%	138.13%	99.89%	97.93%	99.95%	100.00%	-
EPS	21.84	19.15	20.44	11.06	10.14	12.49	7.90	97.09%
YoY %	14.05%	-6.31%	84.81%	9.07%	-18.82%	58.10%	-	-
Horiz. %	276.46%	242.41%	258.73%	140.00%	128.35%	158.10%	100.00%	-
DPS	5.65	6.88	6.88	3.93	3.93	4.42	4.42	17.80%
YoY %	-17.88%	0.00%	75.06%	0.00%	-11.09%	0.00%	-	-
Horiz. %	127.83%	155.66%	155.66%	88.91%	88.91%	100.00%	100.00%	-
NAPS	1.1563	1.1247	1.0034	0.9418	0.9146	0.9043	0.8741	20.52%
YoY %	2.81%	12.09%	6.54%	2.97%	1.14%	3.45%	-	-
Horiz. %	132.28%	128.67%	114.79%	107.75%	104.63%	103.45%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/07	28/02/07	30/11/06	30/08/06	31/05/06	28/02/06	30/11/05	-
Price	1.38	1.66	1.17	0.92	1.01	0.96	0.73	-
P/RPS	0.18	0.27	0.22	0.24	0.27	0.25	0.19	-3.54%
YoY %	-33.33%	22.73%	-8.33%	-11.11%	8.00%	31.58%	-	-
Horiz. %	94.74%	142.11%	115.79%	126.32%	142.11%	131.58%	100.00%	-
P/EPS	6.83	9.37	5.63	8.16	9.79	7.56	9.08	-17.30%
YoY %	-27.11%	66.43%	-31.00%	-16.65%	29.50%	-16.74%	-	-
Horiz. %	75.22%	103.19%	62.00%	89.87%	107.82%	83.26%	100.00%	-
EY	14.64	10.67	17.76	12.26	10.21	13.23	11.02	20.86%
YoY %	37.21%	-39.92%	44.86%	20.08%	-22.83%	20.05%	-	-
Horiz. %	132.85%	96.82%	161.16%	111.25%	92.65%	120.05%	100.00%	-
DY	3.79	3.84	5.98	4.35	3.96	4.69	6.16	-27.68%
YoY %	-1.30%	-35.79%	37.47%	9.85%	-15.57%	-23.86%	-	-
Horiz. %	61.53%	62.34%	97.08%	70.62%	64.29%	76.14%	100.00%	-
P/NAPS	1.29	1.60	1.15	0.96	1.09	1.04	0.82	35.30%
YoY %	-19.37%	39.13%	19.79%	-11.93%	4.81%	26.83%	-	-
Horiz. %	157.32%	195.12%	140.24%	117.07%	132.93%	126.83%	100.00%	-

	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	CAGR
Price Multiplier on Announcement Date
Date	31/07/07	30/04/07	23/01/07	30/10/06	28/07/06	14/04/06	26/01/06	-
Price	1.55	1.76	1.77	1.18	0.96	1.18	0.82	-
P/RPS	0.20	0.29	0.33	0.30	0.25	0.30	0.21	-3.20%
YoY %	-31.03%	-12.12%	10.00%	20.00%	-16.67%	42.86%	-	-
Horiz. %	95.24%	138.10%	157.14%	142.86%	119.05%	142.86%	100.00%	-
P/EPS	7.67	9.94	8.52	10.47	9.31	9.29	10.19	-17.26%
YoY %	-22.84%	16.67%	-18.62%	12.46%	0.22%	-8.83%	-	-
Horiz. %	75.27%	97.55%	83.61%	102.75%	91.36%	91.17%	100.00%	-
EY	13.04	10.06	11.74	9.56	10.74	10.77	9.81	20.91%
YoY %	29.62%	-14.31%	22.80%	-10.99%	-0.28%	9.79%	-	-
Horiz. %	132.93%	102.55%	119.67%	97.45%	109.48%	109.79%	100.00%	-
DY	3.37	3.62	3.95	3.39	4.17	3.81	5.49	-27.79%
YoY %	-6.91%	-8.35%	16.52%	-18.71%	9.45%	-30.60%	-	-
Horiz. %	61.38%	65.94%	71.95%	61.75%	75.96%	69.40%	100.00%	-
P/NAPS	1.45	1.69	1.74	1.23	1.03	1.28	0.92	35.46%
YoY %	-14.20%	-2.87%	41.46%	19.42%	-19.53%	39.13%	-	-
Horiz. %	157.61%	183.70%	189.13%	133.70%	111.96%	139.13%	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