Highlights

[NYLEX] QoQ Annualized Quarter Result on 2011-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-Aug-2011  [#1]
Profit Trend QoQ -     66.70%    YoY -     318.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 1,488,251 1,404,722 1,418,022 1,313,372 1,226,749 1,112,985 1,078,722 23.91%
  QoQ % 5.95% -0.94% 7.97% 7.06% 10.22% 3.18% -
  Horiz. % 137.96% 130.22% 131.45% 121.75% 113.72% 103.18% 100.00%
PBT 20,449 20,346 27,126 31,272 16,044 10,756 7,432 96.24%
  QoQ % 0.50% -24.99% -13.26% 94.91% 49.16% 44.73% -
  Horiz. % 275.15% 273.77% 364.99% 420.78% 215.88% 144.73% 100.00%
Tax -6,673 -7,198 -7,824 -9,232 -2,906 -2,566 -2,492 92.72%
  QoQ % 7.30% 7.99% 15.25% -217.69% -13.22% -3.00% -
  Horiz. % 267.78% 288.87% 313.96% 370.47% 116.61% 103.00% 100.00%
NP 13,776 13,148 19,302 22,040 13,138 8,189 4,940 98.00%
  QoQ % 4.78% -31.88% -12.42% 67.76% 60.43% 65.78% -
  Horiz. % 278.87% 266.15% 390.73% 446.15% 265.95% 165.78% 100.00%
NP to SH 13,873 12,782 18,918 21,980 13,185 7,870 4,710 105.34%
  QoQ % 8.53% -32.43% -13.93% 66.70% 67.52% 67.11% -
  Horiz. % 294.54% 271.39% 401.66% 466.67% 279.94% 167.11% 100.00%
Tax Rate 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 33.53 % -1.80%
  QoQ % -7.77% 22.68% -2.30% 63.00% -24.10% -28.84% -
  Horiz. % 97.32% 105.52% 86.01% 88.04% 54.01% 71.16% 100.00%
Total Cost 1,474,475 1,391,574 1,398,720 1,291,332 1,213,611 1,104,796 1,073,782 23.52%
  QoQ % 5.96% -0.51% 8.32% 6.40% 9.85% 2.89% -
  Horiz. % 137.32% 129.60% 130.26% 120.26% 113.02% 102.89% 100.00%
Net Worth 285,620 274,192 279,691 271,837 264,843 257,310 263,759 5.45%
  QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% -
  Horiz. % 108.29% 103.96% 106.04% 103.06% 100.41% 97.55% 100.00%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,885 - - - 5,430 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 68.02% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 285,620 274,192 279,691 271,837 264,843 257,310 263,759 5.45%
  QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% -
  Horiz. % 108.29% 103.96% 106.04% 103.06% 100.41% 97.55% 100.00%
NOSH 194,299 194,462 194,229 194,169 190,534 189,198 188,400 2.07%
  QoQ % -0.08% 0.12% 0.03% 1.91% 0.71% 0.42% -
  Horiz. % 103.13% 103.22% 103.09% 103.06% 101.13% 100.42% 100.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % 0.46 % 59.82%
  QoQ % -1.06% -30.88% -19.05% 57.01% 44.59% 60.87% -
  Horiz. % 202.17% 204.35% 295.65% 365.22% 232.61% 160.87% 100.00%
ROE 4.86 % 4.66 % 6.76 % 8.09 % 4.98 % 3.06 % 1.79 % 94.50%
  QoQ % 4.29% -31.07% -16.44% 62.45% 62.75% 70.95% -
  Horiz. % 271.51% 260.34% 377.65% 451.96% 278.21% 170.95% 100.00%
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 765.96 722.36 730.07 676.40 643.85 588.26 572.57 21.39%
  QoQ % 6.04% -1.06% 7.93% 5.06% 9.45% 2.74% -
  Horiz. % 133.78% 126.16% 127.51% 118.13% 112.45% 102.74% 100.00%
EPS 7.14 6.57 9.74 11.32 6.92 4.16 2.50 101.17%
  QoQ % 8.68% -32.55% -13.96% 63.58% 66.35% 66.40% -
  Horiz. % 285.60% 262.80% 389.60% 452.80% 276.80% 166.40% 100.00%
DPS 2.00 0.00 0.00 0.00 2.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 3.30%
  QoQ % 4.26% -2.08% 2.86% 0.72% 2.21% -2.86% -
  Horiz. % 105.00% 100.71% 102.86% 100.00% 99.29% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 765.81 722.83 729.67 675.82 631.25 572.71 555.08 23.91%
  QoQ % 5.95% -0.94% 7.97% 7.06% 10.22% 3.18% -
  Horiz. % 137.96% 130.22% 131.45% 121.75% 113.72% 103.18% 100.00%
EPS 7.14 6.58 9.73 11.31 6.78 4.05 2.42 105.57%
  QoQ % 8.51% -32.37% -13.97% 66.81% 67.41% 67.36% -
  Horiz. % 295.04% 271.90% 402.07% 467.36% 280.17% 167.36% 100.00%
DPS 2.00 0.00 0.00 0.00 2.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.68% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4697 1.4109 1.4392 1.3988 1.3628 1.3240 1.3572 5.45%
  QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% -
  Horiz. % 108.29% 103.96% 106.04% 103.07% 100.41% 97.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 -
P/RPS 0.07 0.08 0.08 0.08 0.09 0.11 0.12 -30.16%
  QoQ % -12.50% 0.00% 0.00% -11.11% -18.18% -8.33% -
  Horiz. % 58.33% 66.67% 66.67% 66.67% 75.00% 91.67% 100.00%
P/EPS 7.56 9.13 5.65 4.86 8.82 16.11 27.20 -57.38%
  QoQ % -17.20% 61.59% 16.26% -44.90% -45.25% -40.77% -
  Horiz. % 27.79% 33.57% 20.77% 17.87% 32.43% 59.23% 100.00%
EY 13.22 10.96 17.71 20.58 11.34 6.21 3.68 134.38%
  QoQ % 20.62% -38.11% -13.95% 81.48% 82.61% 68.75% -
  Horiz. % 359.24% 297.83% 481.25% 559.24% 308.15% 168.75% 100.00%
DY 3.70 0.00 0.00 0.00 4.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.43 0.38 0.39 0.44 0.49 0.49 -17.06%
  QoQ % -13.95% 13.16% -2.56% -11.36% -10.20% 0.00% -
  Horiz. % 75.51% 87.76% 77.55% 79.59% 89.80% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 -
Price 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 -
P/RPS 0.07 0.08 0.08 0.08 0.09 0.10 0.12 -30.16%
  QoQ % -12.50% 0.00% 0.00% -11.11% -10.00% -16.67% -
  Horiz. % 58.33% 66.67% 66.67% 66.67% 75.00% 83.33% 100.00%
P/EPS 7.84 8.37 5.95 4.59 8.53 14.78 28.00 -57.17%
  QoQ % -6.33% 40.67% 29.63% -46.19% -42.29% -47.21% -
  Horiz. % 28.00% 29.89% 21.25% 16.39% 30.46% 52.79% 100.00%
EY 12.75 11.95 16.79 21.77 11.73 6.76 3.57 133.47%
  QoQ % 6.69% -28.83% -22.88% 85.59% 73.52% 89.36% -
  Horiz. % 357.14% 334.73% 470.31% 609.80% 328.57% 189.36% 100.00%
DY 3.57 0.00 0.00 0.00 4.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.38 0.39 0.40 0.37 0.42 0.45 0.50 -16.71%
  QoQ % -2.56% -2.50% 8.11% -11.90% -6.67% -10.00% -
  Horiz. % 76.00% 78.00% 80.00% 74.00% 84.00% 90.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

400  292  456  1139 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.010.00 
 ARMADA 0.14+0.005 
 VELESTO 0.125+0.01 
 ALAM 0.050.00 
 KNM 0.1150.00 
 MINETEC 0.135+0.01 
 HIBISCS 0.340.00 
 JAKS 0.785+0.025 
 HSI-C9J 0.155-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers