Highlights

[NYLEX] QoQ Annualized Quarter Result on 2012-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     -36.88%    YoY -     -60.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 1,728,625 1,716,232 1,771,410 1,766,800 1,488,251 1,404,722 1,418,022 14.10%
  QoQ % 0.72% -3.11% 0.26% 18.72% 5.95% -0.94% -
  Horiz. % 121.90% 121.03% 124.92% 124.60% 104.95% 99.06% 100.00%
PBT 15,776 16,262 17,494 13,404 20,449 20,346 27,126 -30.30%
  QoQ % -2.99% -7.04% 30.51% -34.45% 0.50% -24.99% -
  Horiz. % 58.16% 59.95% 64.49% 49.41% 75.39% 75.01% 100.00%
Tax -8,753 -8,685 -8,948 -4,324 -6,673 -7,198 -7,824 7.76%
  QoQ % -0.78% 2.94% -106.94% 35.20% 7.30% 7.99% -
  Horiz. % 111.87% 111.01% 114.37% 55.27% 85.29% 92.01% 100.00%
NP 7,023 7,577 8,546 9,080 13,776 13,148 19,302 -49.00%
  QoQ % -7.32% -11.33% -5.88% -34.09% 4.78% -31.88% -
  Horiz. % 36.38% 39.26% 44.28% 47.04% 71.37% 68.12% 100.00%
NP to SH 7,755 7,848 8,682 8,756 13,873 12,782 18,918 -44.79%
  QoQ % -1.19% -9.61% -0.85% -36.88% 8.53% -32.43% -
  Horiz. % 40.99% 41.48% 45.89% 46.28% 73.33% 67.57% 100.00%
Tax Rate 55.48 % 53.41 % 51.15 % 32.26 % 32.63 % 35.38 % 28.84 % 54.62%
  QoQ % 3.88% 4.42% 58.56% -1.13% -7.77% 22.68% -
  Horiz. % 192.37% 185.19% 177.36% 111.86% 113.14% 122.68% 100.00%
Total Cost 1,721,602 1,708,654 1,762,864 1,757,720 1,474,475 1,391,574 1,398,720 14.84%
  QoQ % 0.76% -3.08% 0.29% 19.21% 5.96% -0.51% -
  Horiz. % 123.08% 122.16% 126.03% 125.67% 105.42% 99.49% 100.00%
Net Worth 284,285 284,619 282,940 284,763 285,620 274,192 279,691 1.09%
  QoQ % -0.12% 0.59% -0.64% -0.30% 4.17% -1.97% -
  Horiz. % 101.64% 101.76% 101.16% 101.81% 102.12% 98.03% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,867 - - - 3,885 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.53% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 49.88 % - % - % - % 28.01 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.08% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 284,285 284,619 282,940 284,763 285,620 274,192 279,691 1.09%
  QoQ % -0.12% 0.59% -0.64% -0.30% 4.17% -1.97% -
  Horiz. % 101.64% 101.76% 101.16% 101.81% 102.12% 98.03% 100.00%
NOSH 193,391 193,618 193,794 193,716 194,299 194,462 194,229 -0.29%
  QoQ % -0.12% -0.09% 0.04% -0.30% -0.08% 0.12% -
  Horiz. % 99.57% 99.69% 99.78% 99.74% 100.04% 100.12% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 0.41 % 0.44 % 0.48 % 0.51 % 0.93 % 0.94 % 1.36 % -55.01%
  QoQ % -6.82% -8.33% -5.88% -45.16% -1.06% -30.88% -
  Horiz. % 30.15% 32.35% 35.29% 37.50% 68.38% 69.12% 100.00%
ROE 2.73 % 2.76 % 3.07 % 3.07 % 4.86 % 4.66 % 6.76 % -45.33%
  QoQ % -1.09% -10.10% 0.00% -36.83% 4.29% -31.07% -
  Horiz. % 40.38% 40.83% 45.41% 45.41% 71.89% 68.93% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 893.85 886.40 914.07 912.05 765.96 722.36 730.07 14.43%
  QoQ % 0.84% -3.03% 0.22% 19.07% 6.04% -1.06% -
  Horiz. % 122.43% 121.41% 125.20% 124.93% 104.92% 98.94% 100.00%
EPS 4.01 4.05 4.48 4.52 7.14 6.57 9.74 -44.63%
  QoQ % -0.99% -9.60% -0.88% -36.69% 8.68% -32.55% -
  Horiz. % 41.17% 41.58% 46.00% 46.41% 73.31% 67.45% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.38%
  QoQ % 0.00% 0.68% -0.68% 0.00% 4.26% -2.08% -
  Horiz. % 102.08% 102.08% 101.39% 102.08% 102.08% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 889.50 883.12 911.51 909.14 765.81 722.83 729.67 14.10%
  QoQ % 0.72% -3.11% 0.26% 18.72% 5.95% -0.94% -
  Horiz. % 121.90% 121.03% 124.92% 124.60% 104.95% 99.06% 100.00%
EPS 3.99 4.04 4.47 4.51 7.14 6.58 9.73 -44.77%
  QoQ % -1.24% -9.62% -0.89% -36.83% 8.51% -32.37% -
  Horiz. % 41.01% 41.52% 45.94% 46.35% 73.38% 67.63% 100.00%
DPS 1.99 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4628 1.4646 1.4559 1.4653 1.4697 1.4109 1.4392 1.09%
  QoQ % -0.12% 0.60% -0.64% -0.30% 4.17% -1.97% -
  Horiz. % 101.64% 101.76% 101.16% 101.81% 102.12% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.5450 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 -
P/RPS 0.06 0.05 0.06 0.06 0.07 0.08 0.08 -17.44%
  QoQ % 20.00% -16.67% 0.00% -14.29% -12.50% 0.00% -
  Horiz. % 75.00% 62.50% 75.00% 75.00% 87.50% 100.00% 100.00%
P/EPS 13.59 11.60 12.05 12.17 7.56 9.13 5.65 79.42%
  QoQ % 17.16% -3.73% -0.99% 60.98% -17.20% 61.59% -
  Horiz. % 240.53% 205.31% 213.27% 215.40% 133.81% 161.59% 100.00%
EY 7.36 8.62 8.30 8.22 13.22 10.96 17.71 -44.28%
  QoQ % -14.62% 3.86% 0.97% -37.82% 20.62% -38.11% -
  Horiz. % 41.56% 48.67% 46.87% 46.41% 74.65% 61.89% 100.00%
DY 3.67 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.32 0.37 0.37 0.37 0.43 0.38 -1.76%
  QoQ % 15.63% -13.51% 0.00% 0.00% -13.95% 13.16% -
  Horiz. % 97.37% 84.21% 97.37% 97.37% 97.37% 113.16% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 -
Price 0.5250 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 -
P/RPS 0.06 0.05 0.05 0.06 0.07 0.08 0.08 -17.44%
  QoQ % 20.00% 0.00% -16.67% -14.29% -12.50% 0.00% -
  Horiz. % 75.00% 62.50% 62.50% 75.00% 87.50% 100.00% 100.00%
P/EPS 13.09 11.60 10.94 11.95 7.84 8.37 5.95 69.07%
  QoQ % 12.84% 6.03% -8.45% 52.42% -6.33% 40.67% -
  Horiz. % 220.00% 194.96% 183.87% 200.84% 131.76% 140.67% 100.00%
EY 7.64 8.62 9.14 8.37 12.75 11.95 16.79 -40.81%
  QoQ % -11.37% -5.69% 9.20% -34.35% 6.69% -28.83% -
  Horiz. % 45.50% 51.34% 54.44% 49.85% 75.94% 71.17% 100.00%
DY 3.81 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.32 0.34 0.37 0.38 0.39 0.40 -6.78%
  QoQ % 12.50% -5.88% -8.11% -2.63% -2.56% -2.50% -
  Horiz. % 90.00% 80.00% 85.00% 92.50% 95.00% 97.50% 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
 
 

450  250  636  1126 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KNM 0.21+0.015 
 ARMADA 0.285+0.015 
 NETX 0.145+0.005 
 HIBISCS 0.63+0.04 
 KGROUP 0.0550.00 
 ALAM 0.10+0.01 
 HIBISCS-WC 0.09+0.035 

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!
PARTNERS & BROKERS