Highlights

[NYLEX] QoQ Annualized Quarter Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -87.98%    YoY -     -84.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 1,328,108 1,366,030 1,487,860 1,796,138 2,241,244 1,742,062 1,713,828 -15.59%
  QoQ % -2.78% -8.19% -17.16% -19.86% 28.65% 1.65% -
  Horiz. % 77.49% 79.71% 86.82% 104.80% 130.77% 101.65% 100.00%
PBT 60,172 10,376 3,053 12,444 80,300 58,269 55,170 5.94%
  QoQ % 479.92% 239.83% -75.46% -84.50% 37.81% 5.62% -
  Horiz. % 109.07% 18.81% 5.53% 22.56% 145.55% 105.62% 100.00%
Tax -10,588 242 -4,879 -10,024 -20,748 -10,789 -13,956 -16.78%
  QoQ % -4,475.21% 104.96% 51.32% 51.69% -92.31% 22.69% -
  Horiz. % 75.87% -1.73% 34.97% 71.83% 148.67% 77.31% 100.00%
NP 49,584 10,618 -1,826 2,420 59,552 47,480 41,214 13.08%
  QoQ % 366.98% 681.28% -175.48% -95.94% 25.43% 15.20% -
  Horiz. % 120.31% 25.76% -4.43% 5.87% 144.49% 115.20% 100.00%
NP to SH 49,396 14,706 2,126 8,436 70,212 47,763 41,012 13.16%
  QoQ % 235.89% 591.50% -74.79% -87.98% 47.00% 16.46% -
  Horiz. % 120.44% 35.86% 5.19% 20.57% 171.20% 116.46% 100.00%
Tax Rate 17.60 % -2.33 % 159.83 % 80.55 % 25.84 % 18.52 % 25.30 % -21.44%
  QoQ % 855.36% -101.46% 98.42% 211.73% 39.52% -26.80% -
  Horiz. % 69.57% -9.21% 631.74% 318.38% 102.13% 73.20% 100.00%
Total Cost 1,278,524 1,355,412 1,489,686 1,793,718 2,181,692 1,694,582 1,672,613 -16.36%
  QoQ % -5.67% -9.01% -16.95% -17.78% 28.75% 1.31% -
  Horiz. % 76.44% 81.04% 89.06% 107.24% 130.44% 101.31% 100.00%
Net Worth 250,317 228,320 216,211 232,960 240,161 233,499 221,912 8.34%
  QoQ % 9.63% 5.60% -7.19% -3.00% 2.85% 5.22% -
  Horiz. % 112.80% 102.89% 97.43% 104.98% 108.22% 105.22% 100.00%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 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% 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% 100.00% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 250,317 228,320 216,211 232,960 240,161 233,499 221,912 8.34%
  QoQ % 9.63% 5.60% -7.19% -3.00% 2.85% 5.22% -
  Horiz. % 112.80% 102.89% 97.43% 104.98% 108.22% 105.22% 100.00%
NOSH 185,420 179,779 177,222 176,485 176,589 189,837 192,967 -2.62%
  QoQ % 3.14% 1.44% 0.42% -0.06% -6.98% -1.62% -
  Horiz. % 96.09% 93.17% 91.84% 91.46% 91.51% 98.38% 100.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 3.73 % 0.78 % -0.12 % 0.13 % 2.66 % 2.73 % 2.40 % 34.07%
  QoQ % 378.21% 750.00% -192.31% -95.11% -2.56% 13.75% -
  Horiz. % 155.42% 32.50% -5.00% 5.42% 110.83% 113.75% 100.00%
ROE 19.73 % 6.44 % 0.98 % 3.62 % 29.24 % 20.46 % 18.48 % 4.45%
  QoQ % 206.37% 557.14% -72.93% -87.62% 42.91% 10.71% -
  Horiz. % 106.76% 34.85% 5.30% 19.59% 158.23% 110.71% 100.00%
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 716.27 759.83 839.55 1,017.73 1,269.18 917.66 888.14 -13.32%
  QoQ % -5.73% -9.50% -17.51% -19.81% 38.31% 3.32% -
  Horiz. % 80.65% 85.55% 94.53% 114.59% 142.90% 103.32% 100.00%
EPS 26.64 8.18 1.20 4.78 39.76 25.16 21.25 16.22%
  QoQ % 225.67% 581.67% -74.90% -87.98% 58.03% 18.40% -
  Horiz. % 125.36% 38.49% 5.65% 22.49% 187.11% 118.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3500 1.2700 1.2200 1.3200 1.3600 1.2300 1.1500 11.25%
  QoQ % 6.30% 4.10% -7.58% -2.94% 10.57% 6.96% -
  Horiz. % 117.39% 110.43% 106.09% 114.78% 118.26% 106.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 683.40 702.92 765.61 924.24 1,153.28 896.41 881.88 -15.59%
  QoQ % -2.78% -8.19% -17.16% -19.86% 28.66% 1.65% -
  Horiz. % 77.49% 79.71% 86.82% 104.80% 130.78% 101.65% 100.00%
EPS 25.42 7.57 1.09 4.34 36.13 24.58 21.10 13.18%
  QoQ % 235.80% 594.50% -74.88% -87.99% 46.99% 16.49% -
  Horiz. % 120.47% 35.88% 5.17% 20.57% 171.23% 116.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2881 1.1749 1.1126 1.1987 1.2358 1.2015 1.1419 8.34%
  QoQ % 9.63% 5.60% -7.18% -3.00% 2.85% 5.22% -
  Horiz. % 112.80% 102.89% 97.43% 104.97% 108.22% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.7000 0.5400 0.4300 0.7700 1.1200 1.3200 1.3000 -
P/RPS 0.10 0.07 0.05 0.08 0.09 0.14 0.15 -23.63%
  QoQ % 42.86% 40.00% -37.50% -11.11% -35.71% -6.67% -
  Horiz. % 66.67% 46.67% 33.33% 53.33% 60.00% 93.33% 100.00%
P/EPS 2.63 6.60 35.83 16.11 2.82 5.25 6.12 -42.97%
  QoQ % -60.15% -81.58% 122.41% 471.28% -46.29% -14.22% -
  Horiz. % 42.97% 107.84% 585.46% 263.24% 46.08% 85.78% 100.00%
EY 38.06 15.15 2.79 6.21 35.50 19.06 16.35 75.37%
  QoQ % 151.22% 443.01% -55.07% -82.51% 86.25% 16.57% -
  Horiz. % 232.78% 92.66% 17.06% 37.98% 217.13% 116.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.43 0.35 0.58 0.82 1.07 1.13 -40.31%
  QoQ % 20.93% 22.86% -39.66% -29.27% -23.36% -5.31% -
  Horiz. % 46.02% 38.05% 30.97% 51.33% 72.57% 94.69% 100.00%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 -
Price 0.7800 0.6600 0.5700 0.5800 0.7800 1.1500 1.3000 -
P/RPS 0.11 0.09 0.07 0.06 0.06 0.13 0.15 -18.63%
  QoQ % 22.22% 28.57% 16.67% 0.00% -53.85% -13.33% -
  Horiz. % 73.33% 60.00% 46.67% 40.00% 40.00% 86.67% 100.00%
P/EPS 2.93 8.07 47.50 12.13 1.96 4.57 6.12 -38.72%
  QoQ % -63.69% -83.01% 291.59% 518.88% -57.11% -25.33% -
  Horiz. % 47.88% 131.86% 776.14% 198.20% 32.03% 74.67% 100.00%
EY 34.15 12.39 2.11 8.24 50.97 21.88 16.35 63.18%
  QoQ % 175.63% 487.20% -74.39% -83.83% 132.95% 33.82% -
  Horiz. % 208.87% 75.78% 12.91% 50.40% 311.74% 133.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.52 0.47 0.44 0.57 0.93 1.13 -35.82%
  QoQ % 11.54% 10.64% 6.82% -22.81% -38.71% -17.70% -
  Horiz. % 51.33% 46.02% 41.59% 38.94% 50.44% 82.30% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS