[NYLEX] YoY TTM Result on 31-Aug-2011 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
25-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 60.79%
YoY- 4.72%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 1,507,908 1,703,878 1,601,608 1,270,159 1,174,992 1,137,746 1,868,693 -3.51%
PBT 17,921 15,913 15,982 26,300 22,532 5,344 68,289 -19.97%
Tax -10,029 -9,317 -5,446 -5,198 -2,224 2,782 -14,216 -5.64%
NP 7,892 6,596 10,536 21,102 20,308 8,126 54,073 -27.42%
-
NP to SH 8,550 7,900 10,567 21,200 20,245 9,502 57,024 -27.10%
-
Tax Rate 55.96% 58.55% 34.08% 19.76% 9.87% -52.06% 20.82% -
Total Cost 1,500,016 1,697,282 1,591,072 1,249,057 1,154,684 1,129,620 1,814,620 -3.12%
-
Net Worth 288,651 291,267 284,763 271,837 257,641 250,317 240,161 3.11%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 5,806 3,853 3,878 5,534 - - 8,122 -5.43%
Div Payout % 67.91% 48.78% 36.71% 26.11% - - 14.24% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 288,651 291,267 284,763 271,837 257,641 250,317 240,161 3.11%
NOSH 192,434 192,892 193,716 194,169 188,059 185,420 176,589 1.44%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 0.52% 0.39% 0.66% 1.66% 1.73% 0.71% 2.89% -
ROE 2.96% 2.71% 3.71% 7.80% 7.86% 3.80% 23.74% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 783.60 883.33 826.78 654.15 624.80 613.60 1,058.21 -4.88%
EPS 4.44 4.10 5.45 10.92 10.77 5.12 32.29 -28.14%
DPS 3.00 2.00 2.00 2.85 0.00 0.00 4.60 -6.87%
NAPS 1.50 1.51 1.47 1.40 1.37 1.35 1.36 1.64%
Adjusted Per Share Value based on latest NOSH - 194,169
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 838.72 947.72 890.84 706.48 653.55 632.83 1,039.39 -3.51%
EPS 4.76 4.39 5.88 11.79 11.26 5.29 31.72 -27.09%
DPS 3.23 2.14 2.16 3.08 0.00 0.00 4.52 -5.44%
NAPS 1.6055 1.6201 1.5839 1.512 1.433 1.3923 1.3358 3.11%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.655 0.49 0.55 0.55 0.73 0.70 1.12 -
P/RPS 0.08 0.06 0.07 0.08 0.12 0.11 0.11 -5.16%
P/EPS 14.74 11.96 10.08 5.04 6.78 13.66 3.47 27.24%
EY 6.78 8.36 9.92 19.85 14.75 7.32 28.83 -21.42%
DY 4.58 4.08 3.64 5.18 0.00 0.00 4.11 1.82%
P/NAPS 0.44 0.32 0.37 0.39 0.53 0.52 0.82 -9.85%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 -
Price 0.575 0.52 0.54 0.52 0.79 0.78 0.78 -
P/RPS 0.07 0.06 0.07 0.08 0.13 0.13 0.07 0.00%
P/EPS 12.94 12.70 9.90 4.76 7.34 15.22 2.42 32.22%
EY 7.73 7.88 10.10 21.00 13.63 6.57 41.40 -24.38%
DY 5.22 3.85 3.71 5.48 0.00 0.00 5.90 -2.01%
P/NAPS 0.38 0.34 0.37 0.37 0.58 0.58 0.57 -6.53%

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