Highlights

[NYLEX] QoQ Annualized Quarter Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     -5.96%    YoY -     1,806.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 1,078,722 1,139,732 1,222,086 1,233,849 1,259,720 1,328,108 1,366,030 -14.55%
  QoQ % -5.35% -6.74% -0.95% -2.05% -5.15% -2.78% -
  Horiz. % 78.97% 83.43% 89.46% 90.32% 92.22% 97.22% 100.00%
PBT 7,432 -9,752 40,013 47,221 50,600 60,172 10,376 -19.93%
  QoQ % 176.21% -124.37% -15.26% -6.68% -15.91% 479.92% -
  Horiz. % 71.63% -93.99% 385.63% 455.10% 487.66% 579.92% 100.00%
Tax -2,492 -64 -4,855 -6,413 -7,450 -10,588 242 -
  QoQ % -3,793.75% 98.68% 24.30% 13.91% 29.64% -4,475.21% -
  Horiz. % -1,029.75% -26.45% -2,006.20% -2,650.14% -3,078.51% -4,375.21% 100.00%
NP 4,940 -9,816 35,158 40,808 43,150 49,584 10,618 -39.93%
  QoQ % 150.33% -127.92% -13.85% -5.43% -12.98% 366.98% -
  Horiz. % 46.52% -92.45% 331.12% 384.33% 406.39% 466.98% 100.00%
NP to SH 4,710 -10,080 35,114 40,536 43,104 49,396 14,706 -53.16%
  QoQ % 146.73% -128.71% -13.38% -5.96% -12.74% 235.89% -
  Horiz. % 32.03% -68.54% 238.77% 275.64% 293.10% 335.89% 100.00%
Tax Rate 33.53 % - % 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % -
  QoQ % 0.00% 0.00% -10.68% -7.74% -16.36% 855.36% -
  Horiz. % -1,439.06% 0.00% -520.60% -582.83% -631.76% -755.36% 100.00%
Total Cost 1,073,782 1,149,548 1,186,928 1,193,041 1,216,570 1,278,524 1,355,412 -14.37%
  QoQ % -6.59% -3.15% -0.51% -1.93% -4.85% -5.67% -
  Horiz. % 79.22% 84.81% 87.57% 88.02% 89.76% 94.33% 100.00%
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.09%
  QoQ % 2.37% -2.01% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.95% 112.01% 109.63% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.09%
  QoQ % 2.37% -2.01% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.95% 112.01% 109.63% 100.00%
NOSH 188,400 188,059 186,479 185,831 185,313 185,420 179,779 3.17%
  QoQ % 0.18% 0.85% 0.35% 0.28% -0.06% 3.14% -
  Horiz. % 104.79% 104.61% 103.73% 103.37% 103.08% 103.14% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 0.46 % -0.86 % 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -29.65%
  QoQ % 153.49% -129.86% -12.99% -3.50% -8.04% 378.21% -
  Horiz. % 58.97% -110.26% 369.23% 424.36% 439.74% 478.21% 100.00%
ROE 1.79 % -3.91 % 13.35 % 15.58 % 16.86 % 19.73 % 6.44 % -57.38%
  QoQ % 145.78% -129.29% -14.31% -7.59% -14.55% 206.37% -
  Horiz. % 27.80% -60.71% 207.30% 241.93% 261.80% 306.37% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 572.57 606.05 655.35 663.96 679.78 716.27 759.83 -17.18%
  QoQ % -5.52% -7.52% -1.30% -2.33% -5.09% -5.73% -
  Horiz. % 75.36% 79.76% 86.25% 87.38% 89.46% 94.27% 100.00%
EPS 2.50 -5.36 18.83 21.81 23.26 26.64 8.18 -54.59%
  QoQ % 146.64% -128.47% -13.66% -6.23% -12.69% 225.67% -
  Horiz. % 30.56% -65.53% 230.20% 266.63% 284.35% 325.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4000 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 6.71%
  QoQ % 2.19% -2.84% 0.71% 1.45% 2.22% 6.30% -
  Horiz. % 110.24% 107.87% 111.02% 110.24% 108.66% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 555.08 586.47 628.85 634.90 648.21 683.40 702.92 -14.55%
  QoQ % -5.35% -6.74% -0.95% -2.05% -5.15% -2.78% -
  Horiz. % 78.97% 83.43% 89.46% 90.32% 92.22% 97.22% 100.00%
EPS 2.42 -5.19 18.07 20.86 22.18 25.42 7.57 -53.21%
  QoQ % 146.63% -128.72% -13.37% -5.95% -12.75% 235.80% -
  Horiz. % 31.97% -68.56% 238.71% 275.56% 293.00% 335.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3572 1.3257 1.3530 1.3387 1.3159 1.2881 1.1749 10.08%
  QoQ % 2.38% -2.02% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.94% 112.00% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.6800 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 -
P/RPS 0.12 0.12 0.11 0.11 0.10 0.10 0.07 43.19%
  QoQ % 0.00% 9.09% 0.00% 10.00% 0.00% 42.86% -
  Horiz. % 171.43% 171.43% 157.14% 157.14% 142.86% 142.86% 100.00%
P/EPS 27.20 -13.62 3.72 3.21 3.01 2.63 6.60 156.83%
  QoQ % 299.71% -466.13% 15.89% 6.64% 14.45% -60.15% -
  Horiz. % 412.12% -206.36% 56.36% 48.64% 45.61% 39.85% 100.00%
EY 3.68 -7.34 26.90 31.16 33.23 38.06 15.15 -61.04%
  QoQ % 150.14% -127.29% -13.67% -6.23% -12.69% 151.22% -
  Horiz. % 24.29% -48.45% 177.56% 205.68% 219.34% 251.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.53 0.50 0.50 0.51 0.52 0.43 9.09%
  QoQ % -7.55% 6.00% 0.00% -1.96% -1.92% 20.93% -
  Horiz. % 113.95% 123.26% 116.28% 116.28% 118.60% 120.93% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 -
Price 0.7000 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 -
P/RPS 0.12 0.13 0.14 0.12 0.10 0.11 0.09 21.12%
  QoQ % -7.69% -7.14% 16.67% 20.00% -9.09% 22.22% -
  Horiz. % 133.33% 144.44% 155.56% 133.33% 111.11% 122.22% 100.00%
P/EPS 28.00 -14.74 4.78 3.58 3.01 2.93 8.07 129.01%
  QoQ % 289.96% -408.37% 33.52% 18.94% 2.73% -63.69% -
  Horiz. % 346.96% -182.65% 59.23% 44.36% 37.30% 36.31% 100.00%
EY 3.57 -6.78 20.92 27.97 33.23 34.15 12.39 -56.34%
  QoQ % 152.65% -132.41% -25.21% -15.83% -2.69% 175.63% -
  Horiz. % 28.81% -54.72% 168.85% 225.75% 268.20% 275.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.58 0.64 0.56 0.51 0.58 0.52 -2.58%
  QoQ % -13.79% -9.38% 14.29% 9.80% -12.07% 11.54% -
  Horiz. % 96.15% 111.54% 123.08% 107.69% 98.08% 111.54% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers