Highlights

[NYLEX] QoQ Annualized Quarter Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     -12.74%    YoY -     410.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 1,139,732 1,222,086 1,233,849 1,259,720 1,328,108 1,366,030 1,487,860 -16.24%
  QoQ % -6.74% -0.95% -2.05% -5.15% -2.78% -8.19% -
  Horiz. % 76.60% 82.14% 82.93% 84.67% 89.26% 91.81% 100.00%
PBT -9,752 40,013 47,221 50,600 60,172 10,376 3,053 -
  QoQ % -124.37% -15.26% -6.68% -15.91% 479.92% 239.83% -
  Horiz. % -319.39% 1,310.47% 1,546.55% 1,657.21% 1,970.70% 339.83% 100.00%
Tax -64 -4,855 -6,413 -7,450 -10,588 242 -4,879 -94.39%
  QoQ % 98.68% 24.30% 13.91% 29.64% -4,475.21% 104.96% -
  Horiz. % 1.31% 99.49% 131.42% 152.66% 216.97% -4.96% 100.00%
NP -9,816 35,158 40,808 43,150 49,584 10,618 -1,826 205.86%
  QoQ % -127.92% -13.85% -5.43% -12.98% 366.98% 681.28% -
  Horiz. % 537.37% -1,924.71% -2,234.02% -2,362.23% -2,714.45% -581.28% 100.00%
NP to SH -10,080 35,114 40,536 43,104 49,396 14,706 2,126 -
  QoQ % -128.71% -13.38% -5.96% -12.74% 235.89% 591.50% -
  Horiz. % -473.98% 1,651.13% 1,906.08% 2,026.83% 2,322.70% 691.50% 100.00%
Tax Rate - % 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % 159.83 % -
  QoQ % 0.00% -10.68% -7.74% -16.36% 855.36% -101.46% -
  Horiz. % 0.00% 7.59% 8.50% 9.21% 11.01% -1.46% 100.00%
Total Cost 1,149,548 1,186,928 1,193,041 1,216,570 1,278,524 1,355,412 1,489,686 -15.83%
  QoQ % -3.15% -0.51% -1.93% -4.85% -5.67% -9.01% -
  Horiz. % 77.17% 79.68% 80.09% 81.67% 85.83% 90.99% 100.00%
Net Worth 257,641 262,935 260,163 255,733 250,317 228,320 216,211 12.36%
  QoQ % -2.01% 1.07% 1.73% 2.16% 9.63% 5.60% -
  Horiz. % 119.16% 121.61% 120.33% 118.28% 115.77% 105.60% 100.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 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
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 257,641 262,935 260,163 255,733 250,317 228,320 216,211 12.36%
  QoQ % -2.01% 1.07% 1.73% 2.16% 9.63% 5.60% -
  Horiz. % 119.16% 121.61% 120.33% 118.28% 115.77% 105.60% 100.00%
NOSH 188,059 186,479 185,831 185,313 185,420 179,779 177,222 4.03%
  QoQ % 0.85% 0.35% 0.28% -0.06% 3.14% 1.44% -
  Horiz. % 106.12% 105.22% 104.86% 104.57% 104.63% 101.44% 100.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -0.86 % 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -0.12 % 270.39%
  QoQ % -129.86% -12.99% -3.50% -8.04% 378.21% 750.00% -
  Horiz. % 716.67% -2,400.00% -2,758.33% -2,858.33% -3,108.33% -650.00% 100.00%
ROE -3.91 % 13.35 % 15.58 % 16.86 % 19.73 % 6.44 % 0.98 % -
  QoQ % -129.29% -14.31% -7.59% -14.55% 206.37% 557.14% -
  Horiz. % -398.98% 1,362.24% 1,589.80% 1,720.41% 2,013.27% 657.14% 100.00%
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 606.05 655.35 663.96 679.78 716.27 759.83 839.55 -19.48%
  QoQ % -7.52% -1.30% -2.33% -5.09% -5.73% -9.50% -
  Horiz. % 72.19% 78.06% 79.09% 80.97% 85.32% 90.50% 100.00%
EPS -5.36 18.83 21.81 23.26 26.64 8.18 1.20 -
  QoQ % -128.47% -13.66% -6.23% -12.69% 225.67% 581.67% -
  Horiz. % -446.67% 1,569.17% 1,817.50% 1,938.33% 2,220.00% 681.67% 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 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 8.01%
  QoQ % -2.84% 0.71% 1.45% 2.22% 6.30% 4.10% -
  Horiz. % 112.30% 115.57% 114.75% 113.11% 110.66% 104.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 586.47 628.85 634.90 648.21 683.40 702.92 765.61 -16.24%
  QoQ % -6.74% -0.95% -2.05% -5.15% -2.78% -8.19% -
  Horiz. % 76.60% 82.14% 82.93% 84.67% 89.26% 91.81% 100.00%
EPS -5.19 18.07 20.86 22.18 25.42 7.57 1.09 -
  QoQ % -128.72% -13.37% -5.95% -12.75% 235.80% 594.50% -
  Horiz. % -476.15% 1,657.80% 1,913.76% 2,034.86% 2,332.11% 694.50% 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 1.3257 1.3530 1.3387 1.3159 1.2881 1.1749 1.1126 12.36%
  QoQ % -2.02% 1.07% 1.73% 2.16% 9.63% 5.60% -
  Horiz. % 119.15% 121.61% 120.32% 118.27% 115.77% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 -
P/RPS 0.12 0.11 0.11 0.10 0.10 0.07 0.05 78.97%
  QoQ % 9.09% 0.00% 10.00% 0.00% 42.86% 40.00% -
  Horiz. % 240.00% 220.00% 220.00% 200.00% 200.00% 140.00% 100.00%
P/EPS -13.62 3.72 3.21 3.01 2.63 6.60 35.83 -
  QoQ % -466.13% 15.89% 6.64% 14.45% -60.15% -81.58% -
  Horiz. % -38.01% 10.38% 8.96% 8.40% 7.34% 18.42% 100.00%
EY -7.34 26.90 31.16 33.23 38.06 15.15 2.79 -
  QoQ % -127.29% -13.67% -6.23% -12.69% 151.22% 443.01% -
  Horiz. % -263.08% 964.16% 1,116.85% 1,191.04% 1,364.16% 543.01% 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 0.53 0.50 0.50 0.51 0.52 0.43 0.35 31.77%
  QoQ % 6.00% 0.00% -1.96% -1.92% 20.93% 22.86% -
  Horiz. % 151.43% 142.86% 142.86% 145.71% 148.57% 122.86% 100.00%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 -
Price 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 -
P/RPS 0.13 0.14 0.12 0.10 0.11 0.09 0.07 50.92%
  QoQ % -7.14% 16.67% 20.00% -9.09% 22.22% 28.57% -
  Horiz. % 185.71% 200.00% 171.43% 142.86% 157.14% 128.57% 100.00%
P/EPS -14.74 4.78 3.58 3.01 2.93 8.07 47.50 -
  QoQ % -408.37% 33.52% 18.94% 2.73% -63.69% -83.01% -
  Horiz. % -31.03% 10.06% 7.54% 6.34% 6.17% 16.99% 100.00%
EY -6.78 20.92 27.97 33.23 34.15 12.39 2.11 -
  QoQ % -132.41% -25.21% -15.83% -2.69% 175.63% 487.20% -
  Horiz. % -321.33% 991.47% 1,325.59% 1,574.88% 1,618.48% 587.20% 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 0.58 0.64 0.56 0.51 0.58 0.52 0.47 15.01%
  QoQ % -9.38% 14.29% 9.80% -12.07% 11.54% 10.64% -
  Horiz. % 123.40% 136.17% 119.15% 108.51% 123.40% 110.64% 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.
 


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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS