[NYLEX] YoY TTM Result on 30-Nov-2007 [#2]

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
TTM Result
Revenue	1,131,587	1,097,821	1,729,978	1,793,236	945,424	684,470	497,548	14.66%
YoY %	3.08%	-36.54%	-3.53%	89.68%	38.12%	37.57%	-	-
Horiz. %	227.43%	220.65%	347.70%	360.41%	190.02%	137.57%	100.00%	-
PBT	18,429	29,454	29,202	47,548	49,287	20,401	29,484	-7.52%
YoY %	-37.43%	0.86%	-38.58%	-3.53%	141.59%	-30.81%	-	-
Horiz. %	62.51%	99.90%	99.04%	161.27%	167.17%	69.19%	100.00%	-
Tax	-2,376	1,529	-7,275	-7,407	-12,109	-6,942	-31,795	-35.08%
YoY %	-255.40%	121.02%	1.78%	38.83%	-74.43%	78.17%	-	-
Horiz. %	7.47%	-4.81%	22.88%	23.30%	38.08%	21.83%	100.00%	-
NP	16,053	30,983	21,927	40,141	37,178	13,459	-2,311	-
YoY %	-48.19%	41.30%	-45.38%	7.97%	176.23%	682.39%	-	-
Horiz. %	-694.63%	-1,340.68%	-948.81%	-1,736.95%	-1,608.74%	-582.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,917	32,040	25,351	40,117	36,746	14,202	22,301	-5.46%
YoY %	-50.32%	26.39%	-36.81%	9.17%	158.74%	-36.32%	-	-
Horiz. %	71.37%	143.67%	113.68%	179.89%	164.77%	63.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.89%	-5.19%	24.91%	15.58%	24.57%	34.03%	107.84%	-
YoY %	348.36%	-120.84%	59.88%	-36.59%	-27.80%	-68.44%	-	-
Horiz. %	11.95%	-4.81%	23.10%	14.45%	22.78%	31.56%	100.00%	-
Total Cost	1,115,534	1,066,838	1,708,051	1,753,095	908,246	671,011	499,859	14.30%
YoY %	4.56%	-37.54%	-2.57%	93.02%	35.35%	34.24%	-	-
Horiz. %	223.17%	213.43%	341.71%	350.72%	181.70%	134.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	263,513	255,536	233,141	225,339	180,390	157,148	114,784	14.84%
YoY %	3.12%	9.61%	3.46%	24.92%	14.79%	36.91%	-	-
Horiz. %	229.57%	222.62%	203.11%	196.32%	157.16%	136.91%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Dividend
Div	-	-	8,122	4,857	12,377	7,945	-	-
YoY %	-	-	67.22%	-60.76%	55.78%	0.00%	-	-
Horiz. %	-	-	102.23%	61.13%	155.78%	100.00%	-	-
Div Payout %	-	-	32.04%	12.11%	33.68%	55.95%	-	-
YoY %	-	-	164.57%	-64.04%	-39.80%	0.00%	-	-
Horiz. %	-	-	57.27%	21.64%	60.20%	100.00%	-	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Equity
Net Worth	263,513	255,536	233,141	225,339	180,390	157,148	114,784	14.84%
YoY %	3.12%	9.61%	3.46%	24.92%	14.79%	36.91%	-	-
Horiz. %	229.57%	222.62%	203.11%	196.32%	157.16%	136.91%	100.00%	-
NOSH	188,223	185,171	176,622	194,258	176,852	176,571	176,591	1.06%
YoY %	1.65%	4.84%	-9.08%	9.84%	0.16%	-0.01%	-	-
Horiz. %	106.59%	104.86%	100.02%	110.00%	100.15%	99.99%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Ratio Analysis
NP Margin	1.42%	2.82%	1.27%	2.24%	3.93%	1.97%	-0.46%	-
YoY %	-49.65%	122.05%	-43.30%	-43.00%	99.49%	528.26%	-	-
Horiz. %	-308.70%	-613.04%	-276.09%	-486.96%	-854.35%	-428.26%	100.00%	-
ROE	6.04%	12.54%	10.87%	17.80%	20.37%	9.04%	19.43%	-
YoY %	-51.83%	15.36%	-38.93%	-12.62%	125.33%	-53.47%	-	-
Horiz. %	31.09%	64.54%	55.94%	91.61%	104.84%	46.53%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Per Share
RPS	601.19	592.87	979.48	923.12	534.58	387.64	281.75	13.45%
YoY %	1.40%	-39.47%	6.11%	72.68%	37.91%	37.58%	-	-
Horiz. %	213.38%	210.42%	347.64%	327.64%	189.74%	137.58%	100.00%	-
EPS	8.46	17.30	14.35	20.65	20.78	8.04	12.63	-6.45%
YoY %	-51.10%	20.56%	-30.51%	-0.63%	158.46%	-36.34%	-	-
Horiz. %	66.98%	136.98%	113.62%	163.50%	164.53%	63.66%	100.00%	-
DPS	0.00	0.00	4.60	2.50	7.00	4.50	0.00	-
YoY %	0.00%	0.00%	84.00%	-64.29%	55.56%	0.00%	-	-
Horiz. %	0.00%	0.00%	102.22%	55.56%	155.56%	100.00%	-	-
NAPS	1.40	1.38	1.32	1.16	1.02	0.89	0.65	13.63%
YoY %	1.45%	4.55%	13.79%	13.73%	14.61%	36.92%	-	-
Horiz. %	215.38%	212.31%	203.08%	178.46%	156.92%	136.92%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Adjusted Per Share Value based on latest NOSH - 194,258
RPS	629.40	610.62	962.24	997.42	525.86	380.71	276.74	14.66%
YoY %	3.08%	-36.54%	-3.53%	89.67%	38.13%	37.57%	-	-
Horiz. %	227.43%	220.65%	347.71%	360.42%	190.02%	137.57%	100.00%	-
EPS	8.85	17.82	14.10	22.31	20.44	7.90	12.40	-5.46%
YoY %	-50.34%	26.38%	-36.80%	9.15%	158.73%	-36.29%	-	-
Horiz. %	71.37%	143.71%	113.71%	179.92%	164.84%	63.71%	100.00%	-
DPS	0.00	0.00	4.52	2.70	6.88	4.42	0.00	-
YoY %	0.00%	0.00%	67.41%	-60.76%	55.66%	0.00%	-	-
Horiz. %	0.00%	0.00%	102.26%	61.09%	155.66%	100.00%	-	-
NAPS	1.4657	1.4213	1.2968	1.2534	1.0034	0.8741	0.6384	14.85%
YoY %	3.12%	9.60%	3.46%	24.92%	14.79%	36.92%	-	-
Horiz. %	229.59%	222.63%	203.13%	196.33%	157.17%	136.92%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	-
Price	0.68	0.70	0.77	1.50	1.17	0.73	0.71	-
P/RPS	0.11	0.12	0.08	0.16	0.22	0.19	0.25	-12.78%
YoY %	-8.33%	50.00%	-50.00%	-27.27%	15.79%	-24.00%	-	-
Horiz. %	44.00%	48.00%	32.00%	64.00%	88.00%	76.00%	100.00%	-
P/EPS	8.04	4.05	5.36	7.26	5.63	9.08	5.62	6.14%
YoY %	98.52%	-24.44%	-26.17%	28.95%	-38.00%	61.57%	-	-
Horiz. %	143.06%	72.06%	95.37%	129.18%	100.18%	161.57%	100.00%	-
EY	12.44	24.72	18.64	13.77	17.76	11.02	17.79	-5.78%
YoY %	-49.68%	32.62%	35.37%	-22.47%	61.16%	-38.06%	-	-
Horiz. %	69.93%	138.95%	104.78%	77.40%	99.83%	61.94%	100.00%	-
DY	0.00	0.00	5.97	1.67	5.98	6.16	0.00	-
YoY %	0.00%	0.00%	257.49%	-72.07%	-2.92%	0.00%	-	-
Horiz. %	0.00%	0.00%	96.92%	27.11%	97.08%	100.00%	-	-
P/NAPS	0.49	0.51	0.58	1.29	1.15	0.82	1.09	-12.47%
YoY %	-3.92%	-12.07%	-55.04%	12.17%	40.24%	-24.77%	-	-
Horiz. %	44.95%	46.79%	53.21%	118.35%	105.50%	75.23%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Announcement Date
Date	25/01/11	26/01/10	22/01/09	29/01/08	23/01/07	26/01/06	31/01/05	-
Price	0.70	0.70	0.58	1.28	1.77	0.82	0.66	-
P/RPS	0.12	0.12	0.06	0.14	0.33	0.21	0.23	-10.27%
YoY %	0.00%	100.00%	-57.14%	-57.58%	57.14%	-8.70%	-	-
Horiz. %	52.17%	52.17%	26.09%	60.87%	143.48%	91.30%	100.00%	-
P/EPS	8.28	4.05	4.04	6.20	8.52	10.19	5.23	7.95%
YoY %	104.44%	0.25%	-34.84%	-27.23%	-16.39%	94.84%	-	-
Horiz. %	158.32%	77.44%	77.25%	118.55%	162.91%	194.84%	100.00%	-
EY	12.08	24.72	24.75	16.13	11.74	9.81	19.13	-7.37%
YoY %	-51.13%	-0.12%	53.44%	37.39%	19.67%	-48.72%	-	-
Horiz. %	63.15%	129.22%	129.38%	84.32%	61.37%	51.28%	100.00%	-
DY	0.00	0.00	7.93	1.95	3.95	5.49	0.00	-
YoY %	0.00%	0.00%	306.67%	-50.63%	-28.05%	0.00%	-	-
Horiz. %	0.00%	0.00%	144.44%	35.52%	71.95%	100.00%	-	-
P/NAPS	0.50	0.51	0.44	1.10	1.74	0.92	1.02	-11.19%
YoY %	-1.96%	15.91%	-60.00%	-36.78%	89.13%	-9.80%	-	-
Horiz. %	49.02%	50.00%	43.14%	107.84%	170.59%	90.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos