[NYLEX] QoQ TTM Result on 31-May-2012 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -17.76%
YoY- 5.22%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 1,721,883 1,664,945 1,601,608 1,488,251 1,445,552 1,396,399 1,270,159 22.51%
PBT 17,386 15,633 15,982 20,449 23,237 25,891 26,300 -24.13%
Tax -7,788 -7,235 -5,446 -6,673 -6,380 -5,572 -5,198 30.96%
NP 9,598 8,398 10,536 13,776 16,857 20,319 21,102 -40.88%
-
NP to SH 10,172 8,755 10,567 13,873 16,869 20,289 21,200 -38.73%
-
Tax Rate 44.79% 46.28% 34.08% 32.63% 27.46% 21.52% 19.76% -
Total Cost 1,712,285 1,656,547 1,591,072 1,474,475 1,428,695 1,376,080 1,249,057 23.42%
-
Net Worth 283,893 283,055 284,763 285,086 257,828 279,811 271,837 2.93%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 3,878 3,878 3,878 3,878 5,534 5,534 5,534 -21.12%
Div Payout % 38.13% 44.30% 36.71% 27.96% 32.81% 27.28% 26.11% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 283,893 283,055 284,763 285,086 257,828 279,811 271,837 2.93%
NOSH 193,124 193,873 193,716 193,936 182,857 194,313 194,169 -0.35%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.56% 0.50% 0.66% 0.93% 1.17% 1.46% 1.66% -
ROE 3.58% 3.09% 3.71% 4.87% 6.54% 7.25% 7.80% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 891.59 858.78 826.78 767.39 790.54 718.63 654.15 22.95%
EPS 5.27 4.52 5.45 7.15 9.23 10.44 10.92 -38.50%
DPS 2.00 2.00 2.00 2.00 3.03 2.85 2.85 -21.04%
NAPS 1.47 1.46 1.47 1.47 1.41 1.44 1.40 3.30%
Adjusted Per Share Value based on latest NOSH - 193,936
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 957.73 926.06 890.84 827.78 804.03 776.70 706.48 22.51%
EPS 5.66 4.87 5.88 7.72 9.38 11.29 11.79 -38.71%
DPS 2.16 2.16 2.16 2.16 3.08 3.08 3.08 -21.08%
NAPS 1.5791 1.5744 1.5839 1.5857 1.4341 1.5563 1.512 2.93%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.47 0.54 0.55 0.54 0.60 0.55 0.55 -
P/RPS 0.05 0.06 0.07 0.07 0.08 0.08 0.08 -26.92%
P/EPS 8.92 11.96 10.08 7.55 6.50 5.27 5.04 46.36%
EY 11.21 8.36 9.92 13.25 15.38 18.98 19.85 -31.70%
DY 4.26 3.70 3.64 3.70 5.04 5.18 5.18 -12.23%
P/NAPS 0.32 0.37 0.37 0.37 0.43 0.38 0.39 -12.36%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 -
Price 0.47 0.49 0.54 0.56 0.55 0.58 0.52 -
P/RPS 0.05 0.06 0.07 0.07 0.07 0.08 0.08 -26.92%
P/EPS 8.92 10.85 9.90 7.83 5.96 5.55 4.76 52.05%
EY 11.21 9.22 10.10 12.77 16.77 18.00 21.00 -34.22%
DY 4.26 4.08 3.71 3.57 5.50 4.91 5.48 -15.46%
P/NAPS 0.32 0.34 0.37 0.38 0.39 0.40 0.37 -9.23%

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