[NYLEX] YoY Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 5.5%
YoY- 29.48%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 2,241,244 1,734,720 764,004 710,204 553,004 388,828 394,924 33.52%
PBT 80,300 40,220 29,408 16,444 15,872 21,396 19,104 27.00%
Tax -20,748 -7,040 -8,404 -5,204 -5,568 -7,528 -9,392 14.10%
NP 59,552 33,180 21,004 11,240 10,304 13,868 9,712 35.25%
-
NP to SH 70,212 33,168 20,812 14,196 10,964 13,868 9,712 39.01%
-
Tax Rate 25.84% 17.50% 28.58% 31.65% 35.08% 35.18% 49.16% -
Total Cost 2,181,692 1,701,540 743,000 698,964 542,700 374,960 385,212 33.47%
-
Net Worth 240,161 211,669 169,317 121,831 119,418 171,098 158,741 7.13%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - 8,992 -
Div Payout % - - - - - - 92.59% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 240,161 211,669 169,317 121,831 119,418 171,098 158,741 7.13%
NOSH 176,589 194,192 176,372 176,567 112,243 225,129 224,814 -3.94%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 2.66% 1.91% 2.75% 1.58% 1.86% 3.57% 2.46% -
ROE 29.24% 15.67% 12.29% 11.65% 9.18% 8.11% 6.12% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 1,269.18 893.30 433.18 402.23 287.11 172.71 175.67 38.99%
EPS 39.76 17.08 11.80 8.04 5.36 6.16 4.32 44.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.36 1.09 0.96 0.69 0.62 0.76 0.7061 11.53%
Adjusted Per Share Value based on latest NOSH - 176,567
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 1,246.61 964.87 424.95 395.02 307.59 216.27 219.66 33.52%
EPS 39.05 18.45 11.58 7.90 6.10 7.71 5.40 39.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.3358 1.1773 0.9418 0.6776 0.6642 0.9517 0.8829 7.13%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 1.12 1.48 0.92 0.60 0.81 0.74 0.56 -
P/RPS 0.09 0.17 0.21 0.15 0.28 0.43 0.32 -19.04%
P/EPS 2.82 8.67 7.80 7.46 14.23 12.01 12.96 -22.42%
EY 35.50 11.54 12.83 13.40 7.03 8.32 7.71 28.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.82 1.36 0.96 0.87 1.31 0.97 0.79 0.62%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 30/10/07 30/10/06 28/10/05 28/10/04 29/10/03 31/10/02 -
Price 0.78 1.48 1.18 0.65 0.72 0.78 0.46 -
P/RPS 0.06 0.17 0.27 0.16 0.25 0.45 0.26 -21.66%
P/EPS 1.96 8.67 10.00 8.08 12.65 12.66 10.65 -24.56%
EY 50.97 11.54 10.00 12.37 7.91 7.90 9.39 32.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
P/NAPS 0.57 1.36 1.23 0.94 1.16 1.03 0.65 -2.16%

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