[NYLEX] YoY TTM Result on 31-May-2004 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 37.21%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Revenue 1,502,688 670,300 625,497 395,200 386,348 365,873 339,075 26.11%
PBT 45,986 26,233 19,691 26,485 26,125 -53,276 26,799 8.77%
Tax -7,029 -8,120 -6,233 -31,345 -9,368 -9,067 -8,650 -3.18%
NP 38,957 18,113 13,458 -4,860 16,757 -62,343 18,149 12.64%
-
NP to SH 39,258 18,232 13,623 19,587 16,757 -62,343 18,149 12.77%
-
Tax Rate 15.29% 30.95% 31.65% 118.35% 35.86% - 32.28% -
Total Cost 1,463,731 652,187 612,039 400,060 369,591 428,216 320,926 26.68%
-
Net Worth 207,885 164,430 118,298 143,459 165,984 154,569 214,430 -0.48%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Div 10,162 7,072 7,945 - 6,734 3,859 - -
Div Payout % 25.89% 38.79% 58.32% - 40.19% 0.00% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Net Worth 207,885 164,430 118,298 143,459 165,984 154,569 214,430 -0.48%
NOSH 194,285 176,806 176,564 177,110 224,303 224,013 225,242 -2.27%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
NP Margin 2.59% 2.70% 2.15% -1.23% 4.34% -17.04% 5.35% -
ROE 18.88% 11.09% 11.52% 13.65% 10.10% -40.33% 8.46% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 773.44 379.11 354.26 223.14 172.24 163.33 150.54 29.05%
EPS 20.21 10.31 7.72 11.06 7.47 -27.83 8.06 15.40%
DPS 5.23 4.00 4.50 0.00 3.00 1.72 0.00 -
NAPS 1.07 0.93 0.67 0.81 0.74 0.69 0.952 1.83%
Adjusted Per Share Value based on latest NOSH - 177,110
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
RPS 835.81 372.83 347.91 219.82 214.89 203.50 188.60 26.11%
EPS 21.84 10.14 7.58 10.89 9.32 -34.68 10.09 12.78%
DPS 5.65 3.93 4.42 0.00 3.75 2.15 0.00 -
NAPS 1.1563 0.9146 0.658 0.7979 0.9232 0.8597 1.1927 -0.48%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 26/12/00 -
Price 1.38 1.01 0.61 0.69 0.42 0.51 0.83 -
P/RPS 0.18 0.27 0.17 0.31 0.24 0.31 0.55 -15.97%
P/EPS 6.83 9.79 7.91 6.24 5.62 -1.83 10.30 -6.20%
EY 14.64 10.21 12.65 16.03 17.79 -54.57 9.71 6.60%
DY 3.79 3.96 7.38 0.00 7.14 3.38 0.00 -
P/NAPS 1.29 1.09 0.91 0.85 0.57 0.74 0.87 6.33%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/12/00 CAGR
Date 31/07/07 28/07/06 28/07/05 29/07/04 30/07/03 30/07/02 - -
Price 1.55 0.96 0.65 0.80 0.61 0.48 0.00 -
P/RPS 0.20 0.25 0.18 0.36 0.35 0.29 0.00 -
P/EPS 7.67 9.31 8.42 7.23 8.17 -1.72 0.00 -
EY 13.04 10.74 11.87 13.82 12.25 -57.98 0.00 -
DY 3.37 4.17 6.92 0.00 4.92 3.59 0.00 -
P/NAPS 1.45 1.03 0.97 0.99 0.82 0.70 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