[NYLEX] YoY TTM Result on 31-Aug-2004 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -3.71%
YoY- 5.98%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 1,745,367 683,750 664,797 436,244 384,824 378,222 341,122 31.25%
PBT 48,689 29,474 19,834 25,104 26,698 -50,627 17,202 18.92%
Tax -6,688 -8,920 -6,142 -30,855 -8,902 -9,867 -6,240 1.16%
NP 42,001 20,554 13,692 -5,751 17,796 -60,494 10,962 25.07%
-
NP to SH 42,347 19,886 14,431 18,861 17,796 -60,494 9,744 27.73%
-
Tax Rate 13.74% 30.26% 30.97% 122.91% 33.34% - 36.27% -
Total Cost 1,703,366 663,196 651,105 441,995 367,028 438,716 330,160 31.43%
-
Net Worth 211,669 169,317 121,831 119,418 171,098 158,741 173,699 3.34%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 10,162 7,072 7,945 - 4,486 2,248 19,626 -10.38%
Div Payout % 24.00% 35.56% 55.06% - 25.21% 0.00% 201.43% -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 211,669 169,317 121,831 119,418 171,098 158,741 173,699 3.34%
NOSH 194,192 176,372 176,567 192,609 225,129 224,814 192,999 0.10%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 2.41% 3.01% 2.06% -1.32% 4.62% -15.99% 3.21% -
ROE 20.01% 11.74% 11.85% 15.79% 10.40% -38.11% 5.61% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 898.78 387.67 376.51 226.49 170.93 168.24 176.75 31.11%
EPS 21.81 11.27 8.17 9.79 7.90 -26.91 5.05 27.59%
DPS 5.23 4.00 4.50 0.00 2.00 1.00 10.17 -10.48%
NAPS 1.09 0.96 0.69 0.62 0.76 0.7061 0.90 3.24%
Adjusted Per Share Value based on latest NOSH - 112,243
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 970.80 380.31 369.77 242.64 214.04 210.37 189.74 31.25%
EPS 23.55 11.06 8.03 10.49 9.90 -33.65 5.42 27.72%
DPS 5.65 3.93 4.42 0.00 2.50 1.25 10.92 -10.39%
NAPS 1.1773 0.9418 0.6776 0.6642 0.9517 0.8829 0.9661 3.34%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.48 0.92 0.60 0.81 0.74 0.56 0.81 -
P/RPS 0.16 0.24 0.16 0.36 0.43 0.33 0.46 -16.13%
P/EPS 6.79 8.16 7.34 8.27 9.36 -2.08 16.04 -13.34%
EY 14.73 12.26 13.62 12.09 10.68 -48.05 6.23 15.41%
DY 3.54 4.35 7.50 0.00 2.70 1.79 12.55 -19.00%
P/NAPS 1.36 0.96 0.87 1.31 0.97 0.79 0.90 7.11%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 30/10/06 28/10/05 28/10/04 29/10/03 31/10/02 26/10/01 -
Price 1.48 1.18 0.65 0.72 0.78 0.46 0.59 -
P/RPS 0.16 0.30 0.17 0.32 0.46 0.27 0.33 -11.36%
P/EPS 6.79 10.47 7.95 7.35 9.87 -1.71 11.69 -8.65%
EY 14.73 9.56 12.57 13.60 10.13 -58.50 8.56 9.46%
DY 3.54 3.39 6.92 0.00 2.56 2.17 17.24 -23.18%
P/NAPS 1.36 1.23 0.94 1.16 1.03 0.65 0.66 12.79%

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