[NYLEX] YoY TTM Result on 28-Feb-2007 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -6.31%
YoY- 53.35%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 1,175,522 1,572,586 1,777,439 1,189,021 684,111 568,113 370,101 21.23%
PBT 43,502 19,181 46,536 45,241 29,952 25,170 20,768 13.10%
Tax -908 -3,982 -8,651 -10,817 -7,959 -31,694 -6,493 -27.94%
NP 42,594 15,199 37,885 34,424 21,993 -6,524 14,275 19.97%
-
NP to SH 43,513 18,599 37,695 34,426 22,449 18,088 14,275 20.40%
-
Tax Rate 2.09% 20.76% 18.59% 23.91% 26.57% 125.92% 31.26% -
Total Cost 1,132,928 1,557,387 1,739,554 1,154,597 662,118 574,637 355,826 21.27%
-
Net Worth 261,392 220,693 218,817 202,198 162,576 115,885 168,732 7.56%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - 8,122 4,857 12,377 7,945 - 4,486 -
Div Payout % - 43.67% 12.89% 35.95% 35.39% - 31.43% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 261,392 220,693 218,817 202,198 162,576 115,885 168,732 7.56%
NOSH 186,708 180,896 190,276 194,421 176,713 178,285 224,976 -3.05%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 3.62% 0.97% 2.13% 2.90% 3.21% -1.15% 3.86% -
ROE 16.65% 8.43% 17.23% 17.03% 13.81% 15.61% 8.46% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 629.60 869.33 934.13 611.57 387.13 318.65 164.51 25.05%
EPS 23.31 10.28 19.81 17.71 12.70 10.15 6.35 24.18%
DPS 0.00 4.49 2.55 6.37 4.50 0.00 2.00 -
NAPS 1.40 1.22 1.15 1.04 0.92 0.65 0.75 10.95%
Adjusted Per Share Value based on latest NOSH - 194,421
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 653.84 874.69 988.63 661.35 380.51 315.99 205.86 21.23%
EPS 24.20 10.35 20.97 19.15 12.49 10.06 7.94 20.40%
DPS 0.00 4.52 2.70 6.88 4.42 0.00 2.50 -
NAPS 1.4539 1.2275 1.2171 1.1247 0.9043 0.6446 0.9385 7.56%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.70 0.43 1.30 1.66 0.96 0.65 0.87 -
P/RPS 0.11 0.05 0.14 0.27 0.25 0.20 0.53 -23.04%
P/EPS 3.00 4.18 6.56 9.37 7.56 6.41 13.71 -22.36%
EY 33.29 23.91 15.24 10.67 13.23 15.61 7.29 28.78%
DY 0.00 10.44 1.96 3.84 4.69 0.00 2.30 -
P/NAPS 0.50 0.35 1.13 1.60 1.04 1.00 1.16 -13.08%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 27/04/10 30/04/09 29/04/08 30/04/07 14/04/06 29/04/05 29/04/04 -
Price 0.78 0.57 1.30 1.76 1.18 0.63 0.71 -
P/RPS 0.12 0.07 0.14 0.29 0.30 0.20 0.43 -19.15%
P/EPS 3.35 5.54 6.56 9.94 9.29 6.21 11.19 -18.20%
EY 29.88 18.04 15.24 10.06 10.77 16.10 8.94 22.26%
DY 0.00 7.88 1.96 3.62 3.81 0.00 2.82 -
P/NAPS 0.56 0.47 1.13 1.69 1.28 0.97 0.95 -8.42%

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