Highlights

[NYLEX] QoQ Annualized Quarter Result on 2012-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 29-Feb-2012  [#3]
Profit Trend QoQ -     -32.43%    YoY -     62.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 1,771,410 1,766,800 1,488,251 1,404,722 1,418,022 1,313,372 1,226,749 27.67%
  QoQ % 0.26% 18.72% 5.95% -0.94% 7.97% 7.06% -
  Horiz. % 144.40% 144.02% 121.32% 114.51% 115.59% 107.06% 100.00%
PBT 17,494 13,404 20,449 20,346 27,126 31,272 16,044 5.92%
  QoQ % 30.51% -34.45% 0.50% -24.99% -13.26% 94.91% -
  Horiz. % 109.04% 83.55% 127.46% 126.82% 169.07% 194.91% 100.00%
Tax -8,948 -4,324 -6,673 -7,198 -7,824 -9,232 -2,906 111.22%
  QoQ % -106.94% 35.20% 7.30% 7.99% 15.25% -217.69% -
  Horiz. % 307.91% 148.80% 229.63% 247.72% 269.24% 317.69% 100.00%
NP 8,546 9,080 13,776 13,148 19,302 22,040 13,138 -24.87%
  QoQ % -5.88% -34.09% 4.78% -31.88% -12.42% 67.76% -
  Horiz. % 65.05% 69.11% 104.86% 100.08% 146.92% 167.76% 100.00%
NP to SH 8,682 8,756 13,873 12,782 18,918 21,980 13,185 -24.25%
  QoQ % -0.85% -36.88% 8.53% -32.43% -13.93% 66.70% -
  Horiz. % 65.85% 66.41% 105.22% 96.95% 143.48% 166.70% 100.00%
Tax Rate 51.15 % 32.26 % 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 99.43%
  QoQ % 58.56% -1.13% -7.77% 22.68% -2.30% 63.00% -
  Horiz. % 282.44% 178.13% 180.18% 195.36% 159.25% 163.00% 100.00%
Total Cost 1,762,864 1,757,720 1,474,475 1,391,574 1,398,720 1,291,332 1,213,611 28.17%
  QoQ % 0.29% 19.21% 5.96% -0.51% 8.32% 6.40% -
  Horiz. % 145.26% 144.83% 121.49% 114.66% 115.25% 106.40% 100.00%
Net Worth 282,940 284,763 285,620 274,192 279,691 271,837 264,843 4.49%
  QoQ % -0.64% -0.30% 4.17% -1.97% 2.89% 2.64% -
  Horiz. % 106.83% 107.52% 107.85% 103.53% 105.61% 102.64% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,885 - - - 5,430 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.56% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 28.01 % - % - % - % 41.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.02% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 282,940 284,763 285,620 274,192 279,691 271,837 264,843 4.49%
  QoQ % -0.64% -0.30% 4.17% -1.97% 2.89% 2.64% -
  Horiz. % 106.83% 107.52% 107.85% 103.53% 105.61% 102.64% 100.00%
NOSH 193,794 193,716 194,299 194,462 194,229 194,169 190,534 1.13%
  QoQ % 0.04% -0.30% -0.08% 0.12% 0.03% 1.91% -
  Horiz. % 101.71% 101.67% 101.98% 102.06% 101.94% 101.91% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.48 % 0.51 % 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % -41.31%
  QoQ % -5.88% -45.16% -1.06% -30.88% -19.05% 57.01% -
  Horiz. % 44.86% 47.66% 86.92% 87.85% 127.10% 157.01% 100.00%
ROE 3.07 % 3.07 % 4.86 % 4.66 % 6.76 % 8.09 % 4.98 % -27.50%
  QoQ % 0.00% -36.83% 4.29% -31.07% -16.44% 62.45% -
  Horiz. % 61.65% 61.65% 97.59% 93.57% 135.74% 162.45% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 914.07 912.05 765.96 722.36 730.07 676.40 643.85 26.24%
  QoQ % 0.22% 19.07% 6.04% -1.06% 7.93% 5.06% -
  Horiz. % 141.97% 141.66% 118.97% 112.19% 113.39% 105.06% 100.00%
EPS 4.48 4.52 7.14 6.57 9.74 11.32 6.92 -25.10%
  QoQ % -0.88% -36.69% 8.68% -32.55% -13.96% 63.58% -
  Horiz. % 64.74% 65.32% 103.18% 94.94% 140.75% 163.58% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.18% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 3.32%
  QoQ % -0.68% 0.00% 4.26% -2.08% 2.86% 0.72% -
  Horiz. % 105.04% 105.76% 105.76% 101.44% 103.60% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 911.51 909.14 765.81 722.83 729.67 675.82 631.25 27.67%
  QoQ % 0.26% 18.72% 5.95% -0.94% 7.97% 7.06% -
  Horiz. % 144.40% 144.02% 121.32% 114.51% 115.59% 107.06% 100.00%
EPS 4.47 4.51 7.14 6.58 9.73 11.31 6.78 -24.19%
  QoQ % -0.89% -36.83% 8.51% -32.37% -13.97% 66.81% -
  Horiz. % 65.93% 66.52% 105.31% 97.05% 143.51% 166.81% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.68% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4559 1.4653 1.4697 1.4109 1.4392 1.3988 1.3628 4.49%
  QoQ % -0.64% -0.30% 4.17% -1.97% 2.89% 2.64% -
  Horiz. % 106.83% 107.52% 107.84% 103.53% 105.61% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 -
P/RPS 0.06 0.06 0.07 0.08 0.08 0.08 0.09 -23.63%
  QoQ % 0.00% -14.29% -12.50% 0.00% 0.00% -11.11% -
  Horiz. % 66.67% 66.67% 77.78% 88.89% 88.89% 88.89% 100.00%
P/EPS 12.05 12.17 7.56 9.13 5.65 4.86 8.82 23.05%
  QoQ % -0.99% 60.98% -17.20% 61.59% 16.26% -44.90% -
  Horiz. % 136.62% 137.98% 85.71% 103.51% 64.06% 55.10% 100.00%
EY 8.30 8.22 13.22 10.96 17.71 20.58 11.34 -18.74%
  QoQ % 0.97% -37.82% 20.62% -38.11% -13.95% 81.48% -
  Horiz. % 73.19% 72.49% 116.58% 96.65% 156.17% 181.48% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.37 0.37 0.43 0.38 0.39 0.44 -10.88%
  QoQ % 0.00% 0.00% -13.95% 13.16% -2.56% -11.36% -
  Horiz. % 84.09% 84.09% 84.09% 97.73% 86.36% 88.64% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 -
P/RPS 0.05 0.06 0.07 0.08 0.08 0.08 0.09 -32.35%
  QoQ % -16.67% -14.29% -12.50% 0.00% 0.00% -11.11% -
  Horiz. % 55.56% 66.67% 77.78% 88.89% 88.89% 88.89% 100.00%
P/EPS 10.94 11.95 7.84 8.37 5.95 4.59 8.53 17.99%
  QoQ % -8.45% 52.42% -6.33% 40.67% 29.63% -46.19% -
  Horiz. % 128.25% 140.09% 91.91% 98.12% 69.75% 53.81% 100.00%
EY 9.14 8.37 12.75 11.95 16.79 21.77 11.73 -15.28%
  QoQ % 9.20% -34.35% 6.69% -28.83% -22.88% 85.59% -
  Horiz. % 77.92% 71.36% 108.70% 101.88% 143.14% 185.59% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.37 0.38 0.39 0.40 0.37 0.42 -13.11%
  QoQ % -8.11% -2.63% -2.56% -2.50% 8.11% -11.90% -
  Horiz. % 80.95% 88.10% 90.48% 92.86% 95.24% 88.10% 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.
 


TOP ARTICLES

1. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
2. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. Strategy - Staying the course for inclusivity & sustainability AmInvest Research Reports
7. VS Industry Berhad - Record Year PublicInvest Research
8. [马股] Topglove 顶级手套 股价跌了70% 最新季报还有惊喜吗?| 技术面&基本面 94杰克
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

463  483  519  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.015-0.005 
 PHB 0.01-0.005 
 KNM 0.25+0.005 
 KANGER 0.050.00 
 DNEX 0.805-0.005 
 SCOPE 0.35-0.03 
 JADI 0.135+0.015 
 PASUKGB 0.055-0.005 
 DESTINI 0.285+0.02 
 ARMADA 0.465+0.02 
PARTNERS & BROKERS