Highlights

[NYLEX] QoQ Annualized Quarter Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     235.89%    YoY -     -29.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 1,222,086 1,233,849 1,259,720 1,328,108 1,366,030 1,487,860 1,796,138 -22.66%
  QoQ % -0.95% -2.05% -5.15% -2.78% -8.19% -17.16% -
  Horiz. % 68.04% 68.69% 70.13% 73.94% 76.05% 82.84% 100.00%
PBT 40,013 47,221 50,600 60,172 10,376 3,053 12,444 118.01%
  QoQ % -15.26% -6.68% -15.91% 479.92% 239.83% -75.46% -
  Horiz. % 321.54% 379.47% 406.62% 483.54% 83.38% 24.54% 100.00%
Tax -4,855 -6,413 -7,450 -10,588 242 -4,879 -10,024 -38.35%
  QoQ % 24.30% 13.91% 29.64% -4,475.21% 104.96% 51.32% -
  Horiz. % 48.43% 63.98% 74.32% 105.63% -2.41% 48.68% 100.00%
NP 35,158 40,808 43,150 49,584 10,618 -1,826 2,420 496.37%
  QoQ % -13.85% -5.43% -12.98% 366.98% 681.28% -175.48% -
  Horiz. % 1,452.81% 1,686.28% 1,783.06% 2,048.93% 438.76% -75.48% 100.00%
NP to SH 35,114 40,536 43,104 49,396 14,706 2,126 8,436 158.98%
  QoQ % -13.38% -5.96% -12.74% 235.89% 591.50% -74.79% -
  Horiz. % 416.24% 480.51% 510.95% 585.54% 174.32% 25.21% 100.00%
Tax Rate 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % 159.83 % 80.55 % -71.73%
  QoQ % -10.68% -7.74% -16.36% 855.36% -101.46% 98.42% -
  Horiz. % 15.06% 16.86% 18.27% 21.85% -2.89% 198.42% 100.00%
Total Cost 1,186,928 1,193,041 1,216,570 1,278,524 1,355,412 1,489,686 1,793,718 -24.08%
  QoQ % -0.51% -1.93% -4.85% -5.67% -9.01% -16.95% -
  Horiz. % 66.17% 66.51% 67.82% 71.28% 75.56% 83.05% 100.00%
Net Worth 262,935 260,163 255,733 250,317 228,320 216,211 232,960 8.41%
  QoQ % 1.07% 1.73% 2.16% 9.63% 5.60% -7.19% -
  Horiz. % 112.87% 111.68% 109.78% 107.45% 98.01% 92.81% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 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
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 262,935 260,163 255,733 250,317 228,320 216,211 232,960 8.41%
  QoQ % 1.07% 1.73% 2.16% 9.63% 5.60% -7.19% -
  Horiz. % 112.87% 111.68% 109.78% 107.45% 98.01% 92.81% 100.00%
NOSH 186,479 185,831 185,313 185,420 179,779 177,222 176,485 3.74%
  QoQ % 0.35% 0.28% -0.06% 3.14% 1.44% 0.42% -
  Horiz. % 105.66% 105.30% 105.00% 105.06% 101.87% 100.42% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -0.12 % 0.13 % 690.29%
  QoQ % -12.99% -3.50% -8.04% 378.21% 750.00% -192.31% -
  Horiz. % 2,215.38% 2,546.15% 2,638.46% 2,869.23% 600.00% -92.31% 100.00%
ROE 13.35 % 15.58 % 16.86 % 19.73 % 6.44 % 0.98 % 3.62 % 138.89%
  QoQ % -14.31% -7.59% -14.55% 206.37% 557.14% -72.93% -
  Horiz. % 368.78% 430.39% 465.75% 545.03% 177.90% 27.07% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 655.35 663.96 679.78 716.27 759.83 839.55 1,017.73 -25.45%
  QoQ % -1.30% -2.33% -5.09% -5.73% -9.50% -17.51% -
  Horiz. % 64.39% 65.24% 66.79% 70.38% 74.66% 82.49% 100.00%
EPS 18.83 21.81 23.26 26.64 8.18 1.20 4.78 149.64%
  QoQ % -13.66% -6.23% -12.69% 225.67% 581.67% -74.90% -
  Horiz. % 393.93% 456.28% 486.61% 557.32% 171.13% 25.10% 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 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 4.50%
  QoQ % 0.71% 1.45% 2.22% 6.30% 4.10% -7.58% -
  Horiz. % 106.82% 106.06% 104.55% 102.27% 96.21% 92.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 628.85 634.90 648.21 683.40 702.92 765.61 924.24 -22.66%
  QoQ % -0.95% -2.05% -5.15% -2.78% -8.19% -17.16% -
  Horiz. % 68.04% 68.69% 70.13% 73.94% 76.05% 82.84% 100.00%
EPS 18.07 20.86 22.18 25.42 7.57 1.09 4.34 159.03%
  QoQ % -13.37% -5.95% -12.75% 235.80% 594.50% -74.88% -
  Horiz. % 416.36% 480.65% 511.06% 585.71% 174.42% 25.12% 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 1.3530 1.3387 1.3159 1.2881 1.1749 1.1126 1.1987 8.42%
  QoQ % 1.07% 1.73% 2.16% 9.63% 5.60% -7.18% -
  Horiz. % 112.87% 111.68% 109.78% 107.46% 98.01% 92.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 -
P/RPS 0.11 0.11 0.10 0.10 0.07 0.05 0.08 23.68%
  QoQ % 0.00% 10.00% 0.00% 42.86% 40.00% -37.50% -
  Horiz. % 137.50% 137.50% 125.00% 125.00% 87.50% 62.50% 100.00%
P/EPS 3.72 3.21 3.01 2.63 6.60 35.83 16.11 -62.40%
  QoQ % 15.89% 6.64% 14.45% -60.15% -81.58% 122.41% -
  Horiz. % 23.09% 19.93% 18.68% 16.33% 40.97% 222.41% 100.00%
EY 26.90 31.16 33.23 38.06 15.15 2.79 6.21 165.97%
  QoQ % -13.67% -6.23% -12.69% 151.22% 443.01% -55.07% -
  Horiz. % 433.17% 501.77% 535.10% 612.88% 243.96% 44.93% 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 0.50 0.51 0.52 0.43 0.35 0.58 -9.43%
  QoQ % 0.00% -1.96% -1.92% 20.93% 22.86% -39.66% -
  Horiz. % 86.21% 86.21% 87.93% 89.66% 74.14% 60.34% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 -
Price 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 -
P/RPS 0.14 0.12 0.10 0.11 0.09 0.07 0.06 76.01%
  QoQ % 16.67% 20.00% -9.09% 22.22% 28.57% 16.67% -
  Horiz. % 233.33% 200.00% 166.67% 183.33% 150.00% 116.67% 100.00%
P/EPS 4.78 3.58 3.01 2.93 8.07 47.50 12.13 -46.28%
  QoQ % 33.52% 18.94% 2.73% -63.69% -83.01% 291.59% -
  Horiz. % 39.41% 29.51% 24.81% 24.15% 66.53% 391.59% 100.00%
EY 20.92 27.97 33.23 34.15 12.39 2.11 8.24 86.21%
  QoQ % -25.21% -15.83% -2.69% 175.63% 487.20% -74.39% -
  Horiz. % 253.88% 339.44% 403.28% 414.44% 150.36% 25.61% 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 0.64 0.56 0.51 0.58 0.52 0.47 0.44 28.41%
  QoQ % 14.29% 9.80% -12.07% 11.54% 10.64% 6.82% -
  Horiz. % 145.45% 127.27% 115.91% 131.82% 118.18% 106.82% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers