Highlights

[NYLEX] QoQ Annualized Quarter Result on 2011-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 20-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     -13.93%    YoY -     301.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 1,766,800 1,488,251 1,404,722 1,418,022 1,313,372 1,226,749 1,112,985 35.89%
  QoQ % 18.72% 5.95% -0.94% 7.97% 7.06% 10.22% -
  Horiz. % 158.74% 133.72% 126.21% 127.41% 118.00% 110.22% 100.00%
PBT 13,404 20,449 20,346 27,126 31,272 16,044 10,756 15.73%
  QoQ % -34.45% 0.50% -24.99% -13.26% 94.91% 49.16% -
  Horiz. % 124.62% 190.12% 189.17% 252.19% 290.74% 149.16% 100.00%
Tax -4,324 -6,673 -7,198 -7,824 -9,232 -2,906 -2,566 41.36%
  QoQ % 35.20% 7.30% 7.99% 15.25% -217.69% -13.22% -
  Horiz. % 168.47% 259.99% 280.47% 304.83% 359.69% 113.22% 100.00%
NP 9,080 13,776 13,148 19,302 22,040 13,138 8,189 7.09%
  QoQ % -34.09% 4.78% -31.88% -12.42% 67.76% 60.43% -
  Horiz. % 110.88% 168.22% 160.55% 235.70% 269.13% 160.43% 100.00%
NP to SH 8,756 13,873 12,782 18,918 21,980 13,185 7,870 7.33%
  QoQ % -36.88% 8.53% -32.43% -13.93% 66.70% 67.52% -
  Horiz. % 111.25% 176.26% 162.41% 240.36% 279.26% 167.52% 100.00%
Tax Rate 32.26 % 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 22.16%
  QoQ % -1.13% -7.77% 22.68% -2.30% 63.00% -24.10% -
  Horiz. % 135.21% 136.76% 148.28% 120.87% 123.72% 75.90% 100.00%
Total Cost 1,757,720 1,474,475 1,391,574 1,398,720 1,291,332 1,213,611 1,104,796 36.09%
  QoQ % 19.21% 5.96% -0.51% 8.32% 6.40% 9.85% -
  Horiz. % 159.10% 133.46% 125.96% 126.60% 116.88% 109.85% 100.00%
Net Worth 284,763 285,620 274,192 279,691 271,837 264,843 257,310 6.96%
  QoQ % -0.30% 4.17% -1.97% 2.89% 2.64% 2.93% -
  Horiz. % 110.67% 111.00% 106.56% 108.70% 105.65% 102.93% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 3,885 - - - 5,430 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 68.02% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 284,763 285,620 274,192 279,691 271,837 264,843 257,310 6.96%
  QoQ % -0.30% 4.17% -1.97% 2.89% 2.64% 2.93% -
  Horiz. % 110.67% 111.00% 106.56% 108.70% 105.65% 102.93% 100.00%
NOSH 193,716 194,299 194,462 194,229 194,169 190,534 189,198 1.58%
  QoQ % -0.30% -0.08% 0.12% 0.03% 1.91% 0.71% -
  Horiz. % 102.39% 102.70% 102.78% 102.66% 102.63% 100.71% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.51 % 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % -21.89%
  QoQ % -45.16% -1.06% -30.88% -19.05% 57.01% 44.59% -
  Horiz. % 68.92% 125.68% 127.03% 183.78% 227.03% 144.59% 100.00%
ROE 3.07 % 4.86 % 4.66 % 6.76 % 8.09 % 4.98 % 3.06 % 0.22%
  QoQ % -36.83% 4.29% -31.07% -16.44% 62.45% 62.75% -
  Horiz. % 100.33% 158.82% 152.29% 220.92% 264.38% 162.75% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 912.05 765.96 722.36 730.07 676.40 643.85 588.26 33.78%
  QoQ % 19.07% 6.04% -1.06% 7.93% 5.06% 9.45% -
  Horiz. % 155.04% 130.21% 122.80% 124.11% 114.98% 109.45% 100.00%
EPS 4.52 7.14 6.57 9.74 11.32 6.92 4.16 5.66%
  QoQ % -36.69% 8.68% -32.55% -13.96% 63.58% 66.35% -
  Horiz. % 108.65% 171.63% 157.93% 234.13% 272.12% 166.35% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.18% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 5.30%
  QoQ % 0.00% 4.26% -2.08% 2.86% 0.72% 2.21% -
  Horiz. % 108.09% 108.09% 103.68% 105.88% 102.94% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 909.14 765.81 722.83 729.67 675.82 631.25 572.71 35.89%
  QoQ % 18.72% 5.95% -0.94% 7.97% 7.06% 10.22% -
  Horiz. % 158.74% 133.72% 126.21% 127.41% 118.00% 110.22% 100.00%
EPS 4.51 7.14 6.58 9.73 11.31 6.78 4.05 7.40%
  QoQ % -36.83% 8.51% -32.37% -13.97% 66.81% 67.41% -
  Horiz. % 111.36% 176.30% 162.47% 240.25% 279.26% 167.41% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.68% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4653 1.4697 1.4109 1.4392 1.3988 1.3628 1.3240 6.96%
  QoQ % -0.30% 4.17% -1.97% 2.89% 2.64% 2.93% -
  Horiz. % 110.67% 111.00% 106.56% 108.70% 105.65% 102.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 -
P/RPS 0.06 0.07 0.08 0.08 0.08 0.09 0.11 -33.12%
  QoQ % -14.29% -12.50% 0.00% 0.00% -11.11% -18.18% -
  Horiz. % 54.55% 63.64% 72.73% 72.73% 72.73% 81.82% 100.00%
P/EPS 12.17 7.56 9.13 5.65 4.86 8.82 16.11 -16.98%
  QoQ % 60.98% -17.20% 61.59% 16.26% -44.90% -45.25% -
  Horiz. % 75.54% 46.93% 56.67% 35.07% 30.17% 54.75% 100.00%
EY 8.22 13.22 10.96 17.71 20.58 11.34 6.21 20.45%
  QoQ % -37.82% 20.62% -38.11% -13.95% 81.48% 82.61% -
  Horiz. % 132.37% 212.88% 176.49% 285.19% 331.40% 182.61% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 4.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.37 0.43 0.38 0.39 0.44 0.49 -17.01%
  QoQ % 0.00% -13.95% 13.16% -2.56% -11.36% -10.20% -
  Horiz. % 75.51% 75.51% 87.76% 77.55% 79.59% 89.80% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 -
Price 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 -
P/RPS 0.06 0.07 0.08 0.08 0.08 0.09 0.10 -28.75%
  QoQ % -14.29% -12.50% 0.00% 0.00% -11.11% -10.00% -
  Horiz. % 60.00% 70.00% 80.00% 80.00% 80.00% 90.00% 100.00%
P/EPS 11.95 7.84 8.37 5.95 4.59 8.53 14.78 -13.16%
  QoQ % 52.42% -6.33% 40.67% 29.63% -46.19% -42.29% -
  Horiz. % 80.85% 53.04% 56.63% 40.26% 31.06% 57.71% 100.00%
EY 8.37 12.75 11.95 16.79 21.77 11.73 6.76 15.23%
  QoQ % -34.35% 6.69% -28.83% -22.88% 85.59% 73.52% -
  Horiz. % 123.82% 188.61% 176.78% 248.37% 322.04% 173.52% 100.00%
DY 0.00 3.57 0.00 0.00 0.00 4.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.38 0.39 0.40 0.37 0.42 0.45 -12.18%
  QoQ % -2.63% -2.56% -2.50% 8.11% -11.90% -6.67% -
  Horiz. % 82.22% 84.44% 86.67% 88.89% 82.22% 93.33% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS