[NYLEX] QoQ TTM Result on 31-Aug-2007 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- 7.87%
YoY- 112.95%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 1,742,062 1,777,439 1,793,236 1,745,367 1,502,688 1,189,021 945,424 50.24%
PBT 58,269 46,536 47,548 48,689 45,986 45,241 49,287 11.79%
Tax -10,789 -8,651 -7,407 -6,688 -7,029 -10,817 -12,109 -7.39%
NP 47,480 37,885 40,141 42,001 38,957 34,424 37,178 17.69%
-
NP to SH 47,763 37,695 40,117 42,347 39,258 34,426 36,746 19.08%
-
Tax Rate 18.52% 18.59% 15.58% 13.74% 15.29% 23.91% 24.57% -
Total Cost 1,694,582 1,739,554 1,753,095 1,703,366 1,463,731 1,154,597 908,246 51.49%
-
Net Worth 222,026 218,817 225,339 211,669 207,885 202,198 180,390 14.83%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div 8,122 4,857 4,857 10,162 10,162 12,377 12,377 -24.46%
Div Payout % 17.01% 12.89% 12.11% 24.00% 25.89% 35.95% 33.68% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 222,026 218,817 225,339 211,669 207,885 202,198 180,390 14.83%
NOSH 180,509 190,276 194,258 194,192 194,285 194,421 176,852 1.37%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin 2.73% 2.13% 2.24% 2.41% 2.59% 2.90% 3.93% -
ROE 21.51% 17.23% 17.80% 20.01% 18.88% 17.03% 20.37% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 965.08 934.13 923.12 898.78 773.44 611.57 534.58 48.21%
EPS 26.46 19.81 20.65 21.81 20.21 17.71 20.78 17.46%
DPS 4.50 2.55 2.50 5.23 5.23 6.37 7.00 -25.49%
NAPS 1.23 1.15 1.16 1.09 1.07 1.04 1.02 13.28%
Adjusted Per Share Value based on latest NOSH - 194,192
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 968.96 988.63 997.42 970.80 835.81 661.35 525.86 50.24%
EPS 26.57 20.97 22.31 23.55 21.84 19.15 20.44 19.08%
DPS 4.52 2.70 2.70 5.65 5.65 6.88 6.88 -24.40%
NAPS 1.2349 1.2171 1.2534 1.1773 1.1563 1.1247 1.0034 14.82%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 1.32 1.30 1.50 1.48 1.38 1.66 1.17 -
P/RPS 0.14 0.14 0.16 0.16 0.18 0.27 0.22 -25.99%
P/EPS 4.99 6.56 7.26 6.79 6.83 9.37 5.63 -7.72%
EY 20.05 15.24 13.77 14.73 14.64 10.67 17.76 8.41%
DY 3.41 1.96 1.67 3.54 3.79 3.84 5.98 -31.21%
P/NAPS 1.07 1.13 1.29 1.36 1.29 1.60 1.15 -4.68%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 31/07/08 29/04/08 29/01/08 30/10/07 31/07/07 30/04/07 23/01/07 -
Price 1.15 1.30 1.28 1.48 1.55 1.76 1.77 -
P/RPS 0.12 0.14 0.14 0.16 0.20 0.29 0.33 -49.02%
P/EPS 4.35 6.56 6.20 6.79 7.67 9.94 8.52 -36.09%
EY 23.01 15.24 16.13 14.73 13.04 10.06 11.74 56.55%
DY 3.91 1.96 1.95 3.54 3.37 3.62 3.95 -0.67%
P/NAPS 0.93 1.13 1.10 1.36 1.45 1.69 1.74 -34.11%

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