Highlights

[NYLEX] QoQ Annualized Quarter Result on 2009-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 28-Feb-2009  [#3]
Profit Trend QoQ -     -74.79%    YoY -     -94.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 1,259,720 1,328,108 1,366,030 1,487,860 1,796,138 2,241,244 1,742,062 -19.42%
  QoQ % -5.15% -2.78% -8.19% -17.16% -19.86% 28.65% -
  Horiz. % 72.31% 76.24% 78.41% 85.41% 103.10% 128.65% 100.00%
PBT 50,600 60,172 10,376 3,053 12,444 80,300 58,269 -8.97%
  QoQ % -15.91% 479.92% 239.83% -75.46% -84.50% 37.81% -
  Horiz. % 86.84% 103.27% 17.81% 5.24% 21.36% 137.81% 100.00%
Tax -7,450 -10,588 242 -4,879 -10,024 -20,748 -10,789 -21.86%
  QoQ % 29.64% -4,475.21% 104.96% 51.32% 51.69% -92.31% -
  Horiz. % 69.05% 98.14% -2.24% 45.23% 92.91% 192.31% 100.00%
NP 43,150 49,584 10,618 -1,826 2,420 59,552 47,480 -6.17%
  QoQ % -12.98% 366.98% 681.28% -175.48% -95.94% 25.43% -
  Horiz. % 90.88% 104.43% 22.36% -3.85% 5.10% 125.43% 100.00%
NP to SH 43,104 49,396 14,706 2,126 8,436 70,212 47,763 -6.61%
  QoQ % -12.74% 235.89% 591.50% -74.79% -87.98% 47.00% -
  Horiz. % 90.25% 103.42% 30.79% 4.45% 17.66% 147.00% 100.00%
Tax Rate 14.72 % 17.60 % -2.33 % 159.83 % 80.55 % 25.84 % 18.52 % -14.18%
  QoQ % -16.36% 855.36% -101.46% 98.42% 211.73% 39.52% -
  Horiz. % 79.48% 95.03% -12.58% 863.01% 434.94% 139.52% 100.00%
Total Cost 1,216,570 1,278,524 1,355,412 1,489,686 1,793,718 2,181,692 1,694,582 -19.81%
  QoQ % -4.85% -5.67% -9.01% -16.95% -17.78% 28.75% -
  Horiz. % 71.79% 75.45% 79.99% 87.91% 105.85% 128.75% 100.00%
Net Worth 255,733 250,317 228,320 216,211 232,960 240,161 233,499 6.25%
  QoQ % 2.16% 9.63% 5.60% -7.19% -3.00% 2.85% -
  Horiz. % 109.52% 107.20% 97.78% 92.60% 99.77% 102.85% 100.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - 8,542 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 17.89 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 255,733 250,317 228,320 216,211 232,960 240,161 233,499 6.25%
  QoQ % 2.16% 9.63% 5.60% -7.19% -3.00% 2.85% -
  Horiz. % 109.52% 107.20% 97.78% 92.60% 99.77% 102.85% 100.00%
NOSH 185,313 185,420 179,779 177,222 176,485 176,589 189,837 -1.59%
  QoQ % -0.06% 3.14% 1.44% 0.42% -0.06% -6.98% -
  Horiz. % 97.62% 97.67% 94.70% 93.35% 92.97% 93.02% 100.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 3.43 % 3.73 % 0.78 % -0.12 % 0.13 % 2.66 % 2.73 % 16.42%
  QoQ % -8.04% 378.21% 750.00% -192.31% -95.11% -2.56% -
  Horiz. % 125.64% 136.63% 28.57% -4.40% 4.76% 97.44% 100.00%
ROE 16.86 % 19.73 % 6.44 % 0.98 % 3.62 % 29.24 % 20.46 % -12.09%
  QoQ % -14.55% 206.37% 557.14% -72.93% -87.62% 42.91% -
  Horiz. % 82.40% 96.43% 31.48% 4.79% 17.69% 142.91% 100.00%
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 679.78 716.27 759.83 839.55 1,017.73 1,269.18 917.66 -18.12%
  QoQ % -5.09% -5.73% -9.50% -17.51% -19.81% 38.31% -
  Horiz. % 74.08% 78.05% 82.80% 91.49% 110.90% 138.31% 100.00%
EPS 23.26 26.64 8.18 1.20 4.78 39.76 25.16 -5.10%
  QoQ % -12.69% 225.67% 581.67% -74.90% -87.98% 58.03% -
  Horiz. % 92.45% 105.88% 32.51% 4.77% 19.00% 158.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.2300 7.97%
  QoQ % 2.22% 6.30% 4.10% -7.58% -2.94% 10.57% -
  Horiz. % 112.20% 109.76% 103.25% 99.19% 107.32% 110.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 648.21 683.40 702.92 765.61 924.24 1,153.28 896.41 -19.42%
  QoQ % -5.15% -2.78% -8.19% -17.16% -19.86% 28.66% -
  Horiz. % 72.31% 76.24% 78.42% 85.41% 103.10% 128.66% 100.00%
EPS 22.18 25.42 7.57 1.09 4.34 36.13 24.58 -6.61%
  QoQ % -12.75% 235.80% 594.50% -74.88% -87.99% 46.99% -
  Horiz. % 90.24% 103.42% 30.80% 4.43% 17.66% 146.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.40 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3159 1.2881 1.1749 1.1126 1.1987 1.2358 1.2015 6.25%
  QoQ % 2.16% 9.63% 5.60% -7.18% -3.00% 2.85% -
  Horiz. % 109.52% 107.21% 97.79% 92.60% 99.77% 102.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 1.3200 -
P/RPS 0.10 0.10 0.07 0.05 0.08 0.09 0.14 -20.08%
  QoQ % 0.00% 42.86% 40.00% -37.50% -11.11% -35.71% -
  Horiz. % 71.43% 71.43% 50.00% 35.71% 57.14% 64.29% 100.00%
P/EPS 3.01 2.63 6.60 35.83 16.11 2.82 5.25 -30.96%
  QoQ % 14.45% -60.15% -81.58% 122.41% 471.28% -46.29% -
  Horiz. % 57.33% 50.10% 125.71% 682.48% 306.86% 53.71% 100.00%
EY 33.23 38.06 15.15 2.79 6.21 35.50 19.06 44.81%
  QoQ % -12.69% 151.22% 443.01% -55.07% -82.51% 86.25% -
  Horiz. % 174.34% 199.69% 79.49% 14.64% 32.58% 186.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.52 0.43 0.35 0.58 0.82 1.07 -38.95%
  QoQ % -1.92% 20.93% 22.86% -39.66% -29.27% -23.36% -
  Horiz. % 47.66% 48.60% 40.19% 32.71% 54.21% 76.64% 100.00%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 -
Price 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 1.1500 -
P/RPS 0.10 0.11 0.09 0.07 0.06 0.06 0.13 -16.03%
  QoQ % -9.09% 22.22% 28.57% 16.67% 0.00% -53.85% -
  Horiz. % 76.92% 84.62% 69.23% 53.85% 46.15% 46.15% 100.00%
P/EPS 3.01 2.93 8.07 47.50 12.13 1.96 4.57 -24.28%
  QoQ % 2.73% -63.69% -83.01% 291.59% 518.88% -57.11% -
  Horiz. % 65.86% 64.11% 176.59% 1,039.39% 265.43% 42.89% 100.00%
EY 33.23 34.15 12.39 2.11 8.24 50.97 21.88 32.09%
  QoQ % -2.69% 175.63% 487.20% -74.39% -83.83% 132.95% -
  Horiz. % 151.87% 156.08% 56.63% 9.64% 37.66% 232.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.58 0.52 0.47 0.44 0.57 0.93 -32.98%
  QoQ % -12.07% 11.54% 10.64% 6.82% -22.81% -38.71% -
  Horiz. % 54.84% 62.37% 55.91% 50.54% 47.31% 61.29% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers