[NYLEX] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 66.91%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Revenue 1,502,688 670,300 625,497 395,201 386,351 365,873 447,195 20.79%
PBT 45,986 26,233 19,525 26,483 26,124 -53,274 -68,018 -
Tax -7,029 -8,120 -6,069 -31,344 -9,368 -9,067 68,018 -
NP 38,957 18,113 13,456 -4,861 16,756 -62,341 0 -
-
NP to SH 39,258 18,232 13,456 19,586 16,756 -62,341 -76,901 -
-
Tax Rate 15.29% 30.95% 31.08% 118.36% 35.86% - - -
Total Cost 1,463,731 652,187 612,041 400,062 369,595 428,214 447,195 20.29%
-
Net Worth 198,516 164,290 157,258 734,512 166,212 154,875 213,436 -1.12%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Div 10,204 7,066 10,422 - 11,230 4,489 - -
Div Payout % 25.99% 38.76% 77.46% - 67.02% 0.00% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Net Worth 198,516 164,290 157,258 734,512 166,212 154,875 213,436 -1.12%
NOSH 185,529 176,656 182,859 906,805 224,611 224,457 224,198 -2.90%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
NP Margin 2.59% 2.70% 2.15% -1.23% 4.34% -17.04% 0.00% -
ROE 19.78% 11.10% 8.56% 2.67% 10.08% -40.25% -36.03% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 809.95 379.44 342.07 43.58 172.01 163.00 199.46 24.40%
EPS 21.16 10.32 7.45 -2.17 7.46 -27.77 -34.26 -
DPS 5.50 4.00 5.70 0.00 5.00 2.00 0.00 -
NAPS 1.07 0.93 0.86 0.81 0.74 0.69 0.952 1.83%
Adjusted Per Share Value based on latest NOSH - 177,110
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 835.81 372.83 347.91 219.82 214.89 203.50 248.74 20.79%
EPS 21.84 10.14 7.48 10.89 9.32 -34.67 -42.77 -
DPS 5.68 3.93 5.80 0.00 6.25 2.50 0.00 -
NAPS 1.1042 0.9138 0.8747 4.0855 0.9245 0.8614 1.1872 -1.12%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 26/12/00 -
Price 1.38 1.01 0.61 0.69 0.42 0.51 0.83 -
P/RPS 0.17 0.27 0.18 1.58 0.24 0.31 0.42 -13.14%
P/EPS 6.52 9.79 8.29 31.95 5.63 -1.84 -2.42 -
EY 15.33 10.22 12.06 3.13 17.76 -54.46 -41.33 -
DY 3.99 3.96 9.34 0.00 11.90 3.92 0.00 -
P/NAPS 1.29 1.09 0.71 0.85 0.57 0.74 0.87 6.33%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/07/07 28/07/06 28/07/05 29/07/04 30/07/03 30/07/02 21/02/01 -
Price 1.55 0.96 0.65 0.80 0.61 0.48 0.83 -
P/RPS 0.19 0.25 0.19 1.84 0.35 0.29 0.42 -11.62%
P/EPS 7.33 9.30 8.83 37.04 8.18 -1.73 -2.42 -
EY 13.65 10.75 11.32 2.70 12.23 -57.86 -41.33 -
DY 3.55 4.17 8.77 0.00 8.20 4.17 0.00 -
P/NAPS 1.45 1.03 0.76 0.99 0.82 0.70 0.87 8.28%

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