[NYLEX] YoY TTM Result on 31-Aug-2003 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 6.2%
YoY- 129.42%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 683,750 664,797 436,244 384,824 378,222 341,122 231,872 19.73%
PBT 29,474 19,834 25,104 26,698 -50,627 17,202 -85,570 -
Tax -8,920 -6,142 -30,855 -8,902 -9,867 -6,240 92,525 -
NP 20,554 13,692 -5,751 17,796 -60,494 10,962 6,955 19.78%
-
NP to SH 19,886 14,431 18,861 17,796 -60,494 9,744 -88,092 -
-
Tax Rate 30.26% 30.97% 122.91% 33.34% - 36.27% - -
Total Cost 663,196 651,105 441,995 367,028 438,716 330,160 224,917 19.73%
-
Net Worth 169,317 121,831 119,418 171,098 158,741 173,699 0 -
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 7,072 7,945 - 4,486 2,248 19,626 - -
Div Payout % 35.56% 55.06% - 25.21% 0.00% 201.43% - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 169,317 121,831 119,418 171,098 158,741 173,699 0 -
NOSH 176,372 176,567 192,609 225,129 224,814 192,999 224,354 -3.92%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 3.01% 2.06% -1.32% 4.62% -15.99% 3.21% 3.00% -
ROE 11.74% 11.85% 15.79% 10.40% -38.11% 5.61% 0.00% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 387.67 376.51 226.49 170.93 168.24 176.75 103.35 24.63%
EPS 11.27 8.17 9.79 7.90 -26.91 5.05 -39.26 -
DPS 4.00 4.50 0.00 2.00 1.00 10.17 0.00 -
NAPS 0.96 0.69 0.62 0.76 0.7061 0.90 0.00 -
Adjusted Per Share Value based on latest NOSH - 225,129
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 380.31 369.77 242.64 214.04 210.37 189.74 128.97 19.73%
EPS 11.06 8.03 10.49 9.90 -33.65 5.42 -49.00 -
DPS 3.93 4.42 0.00 2.50 1.25 10.92 0.00 -
NAPS 0.9418 0.6776 0.6642 0.9517 0.8829 0.9661 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.92 0.60 0.81 0.74 0.56 0.81 1.39 -
P/RPS 0.24 0.16 0.36 0.43 0.33 0.46 1.34 -24.91%
P/EPS 8.16 7.34 8.27 9.36 -2.08 16.04 -3.54 -
EY 12.26 13.62 12.09 10.68 -48.05 6.23 -28.25 -
DY 4.35 7.50 0.00 2.70 1.79 12.55 0.00 -
P/NAPS 0.96 0.87 1.31 0.97 0.79 0.90 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 28/10/04 29/10/03 31/10/02 26/10/01 - -
Price 1.18 0.65 0.72 0.78 0.46 0.59 0.00 -
P/RPS 0.30 0.17 0.32 0.46 0.27 0.33 0.00 -
P/EPS 10.47 7.95 7.35 9.87 -1.71 11.69 0.00 -
EY 9.56 12.57 13.60 10.13 -58.50 8.56 0.00 -
DY 3.39 6.92 0.00 2.56 2.17 17.24 0.00 -
P/NAPS 1.23 0.94 1.16 1.03 0.65 0.66 0.00 -

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
Post a Comment