[NYLEX] QoQ TTM Result on 31-Aug-2013 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 1.87%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 1,566,028 1,630,706 1,706,474 1,703,878 1,728,625 1,721,883 1,664,945 -4.00%
PBT 16,791 17,880 16,523 15,913 15,776 17,386 15,633 4.88%
Tax -9,627 -8,064 -8,302 -9,317 -8,753 -7,788 -7,235 20.99%
NP 7,164 9,816 8,221 6,596 7,023 9,598 8,398 -10.06%
-
NP to SH 7,959 10,757 9,369 7,900 7,755 10,172 8,755 -6.16%
-
Tax Rate 57.33% 45.10% 50.25% 58.55% 55.48% 44.79% 46.28% -
Total Cost 1,558,864 1,620,890 1,698,253 1,697,282 1,721,602 1,712,285 1,656,547 -3.97%
-
Net Worth 290,312 291,370 288,909 291,267 283,240 283,893 283,055 1.70%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div 5,806 3,853 3,853 3,853 3,853 3,878 3,878 30.90%
Div Payout % 72.95% 35.82% 41.13% 48.78% 49.69% 38.13% 44.30% -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 290,312 291,370 288,909 291,267 283,240 283,893 283,055 1.70%
NOSH 193,541 192,960 192,606 192,892 192,680 193,124 193,873 -0.11%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 0.46% 0.60% 0.48% 0.39% 0.41% 0.56% 0.50% -
ROE 2.74% 3.69% 3.24% 2.71% 2.74% 3.58% 3.09% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 809.14 845.10 885.99 883.33 897.15 891.59 858.78 -3.89%
EPS 4.11 5.57 4.86 4.10 4.02 5.27 4.52 -6.14%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 31.06%
NAPS 1.50 1.51 1.50 1.51 1.47 1.47 1.46 1.81%
Adjusted Per Share Value based on latest NOSH - 192,892
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 871.05 907.02 949.16 947.72 961.48 957.73 926.06 -4.00%
EPS 4.43 5.98 5.21 4.39 4.31 5.66 4.87 -6.12%
DPS 3.23 2.14 2.14 2.14 2.14 2.16 2.16 30.79%
NAPS 1.6148 1.6206 1.607 1.6201 1.5754 1.5791 1.5744 1.70%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.64 0.57 0.53 0.49 0.545 0.47 0.54 -
P/RPS 0.08 0.07 0.06 0.06 0.06 0.05 0.06 21.16%
P/EPS 15.56 10.22 10.90 11.96 13.54 8.92 11.96 19.19%
EY 6.43 9.78 9.18 8.36 7.38 11.21 8.36 -16.06%
DY 4.69 3.51 3.77 4.08 3.67 4.26 3.70 17.14%
P/NAPS 0.43 0.38 0.35 0.32 0.37 0.32 0.37 10.54%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 -
Price 0.70 0.67 0.525 0.52 0.525 0.47 0.49 -
P/RPS 0.09 0.08 0.06 0.06 0.06 0.05 0.06 31.06%
P/EPS 17.02 12.02 10.79 12.70 13.04 8.92 10.85 35.04%
EY 5.87 8.32 9.27 7.88 7.67 11.21 9.22 -26.01%
DY 4.29 2.99 3.81 3.85 3.81 4.26 4.08 3.40%
P/NAPS 0.47 0.44 0.35 0.34 0.36 0.32 0.34 24.11%

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