[NYLEX] QoQ Annualized Quarter Result on 2009-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 1,233,849 1,259,720 1,328,108 1,366,030 1,487,860 1,796,138 2,241,244 -32.90% QoQ % -2.05% -5.15% -2.78% -8.19% -17.16% -19.86% - Horiz. % 55.05% 56.21% 59.26% 60.95% 66.39% 80.14% 100.00%
PBT 47,221 50,600 60,172 10,376 3,053 12,444 80,300 -29.88% QoQ % -6.68% -15.91% 479.92% 239.83% -75.46% -84.50% - Horiz. % 58.81% 63.01% 74.93% 12.92% 3.80% 15.50% 100.00%
Tax -6,413 -7,450 -10,588 242 -4,879 -10,024 -20,748 -54.38% QoQ % 13.91% 29.64% -4,475.21% 104.96% 51.32% 51.69% - Horiz. % 30.91% 35.91% 51.03% -1.17% 23.52% 48.31% 100.00%
NP 40,808 43,150 49,584 10,618 -1,826 2,420 59,552 -22.33% QoQ % -5.43% -12.98% 366.98% 681.28% -175.48% -95.94% - Horiz. % 68.52% 72.46% 83.26% 17.83% -3.07% 4.06% 100.00%
NP to SH 40,536 43,104 49,396 14,706 2,126 8,436 70,212 -30.73% QoQ % -5.96% -12.74% 235.89% 591.50% -74.79% -87.98% - Horiz. % 57.73% 61.39% 70.35% 20.95% 3.03% 12.02% 100.00%
Tax Rate 13.58 % 14.72 % 17.60 % -2.33 % 159.83 % 80.55 % 25.84 % -34.95% QoQ % -7.74% -16.36% 855.36% -101.46% 98.42% 211.73% - Horiz. % 52.55% 56.97% 68.11% -9.02% 618.54% 311.73% 100.00%
Total Cost 1,193,041 1,216,570 1,278,524 1,355,412 1,489,686 1,793,718 2,181,692 -33.20% QoQ % -1.93% -4.85% -5.67% -9.01% -16.95% -17.78% - Horiz. % 54.68% 55.76% 58.60% 62.13% 68.28% 82.22% 100.00%
Net Worth 260,163 255,733 250,317 228,320 216,211 232,960 240,161 5.49% QoQ % 1.73% 2.16% 9.63% 5.60% -7.19% -3.00% - Horiz. % 108.33% 106.48% 104.23% 95.07% 90.03% 97.00% 100.00%
Dividend 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 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 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 260,163 255,733 250,317 228,320 216,211 232,960 240,161 5.49% QoQ % 1.73% 2.16% 9.63% 5.60% -7.19% -3.00% - Horiz. % 108.33% 106.48% 104.23% 95.07% 90.03% 97.00% 100.00%
NOSH 185,831 185,313 185,420 179,779 177,222 176,485 176,589 3.47% QoQ % 0.28% -0.06% 3.14% 1.44% 0.42% -0.06% - Horiz. % 105.23% 104.94% 105.00% 101.81% 100.36% 99.94% 100.00%
Ratio Analysis 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 3.31 % 3.43 % 3.73 % 0.78 % -0.12 % 0.13 % 2.66 % 15.74% QoQ % -3.50% -8.04% 378.21% 750.00% -192.31% -95.11% - Horiz. % 124.44% 128.95% 140.23% 29.32% -4.51% 4.89% 100.00%
ROE 15.58 % 16.86 % 19.73 % 6.44 % 0.98 % 3.62 % 29.24 % -34.35% QoQ % -7.59% -14.55% 206.37% 557.14% -72.93% -87.62% - Horiz. % 53.28% 57.66% 67.48% 22.02% 3.35% 12.38% 100.00%
Per Share 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 663.96 679.78 716.27 759.83 839.55 1,017.73 1,269.18 -35.15% QoQ % -2.33% -5.09% -5.73% -9.50% -17.51% -19.81% - Horiz. % 52.31% 53.56% 56.44% 59.87% 66.15% 80.19% 100.00%
EPS 21.81 23.26 26.64 8.18 1.20 4.78 39.76 -33.06% QoQ % -6.23% -12.69% 225.67% 581.67% -74.90% -87.98% - Horiz. % 54.85% 58.50% 67.00% 20.57% 3.02% 12.02% 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 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.96% QoQ % 1.45% 2.22% 6.30% 4.10% -7.58% -2.94% - Horiz. % 102.94% 101.47% 99.26% 93.38% 89.71% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 634.90 648.21 683.40 702.92 765.61 924.24 1,153.28 -32.90% QoQ % -2.05% -5.15% -2.78% -8.19% -17.16% -19.86% - Horiz. % 55.05% 56.21% 59.26% 60.95% 66.39% 80.14% 100.00%
EPS 20.86 22.18 25.42 7.57 1.09 4.34 36.13 -30.73% QoQ % -5.95% -12.75% 235.80% 594.50% -74.88% -87.99% - Horiz. % 57.74% 61.39% 70.36% 20.95% 3.02% 12.01% 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 1.3387 1.3159 1.2881 1.1749 1.1126 1.1987 1.2358 5.49% QoQ % 1.73% 2.16% 9.63% 5.60% -7.18% -3.00% - Horiz. % 108.33% 106.48% 104.23% 95.07% 90.03% 97.00% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 -
P/RPS 0.11 0.10 0.10 0.07 0.05 0.08 0.09 14.36% QoQ % 10.00% 0.00% 42.86% 40.00% -37.50% -11.11% - Horiz. % 122.22% 111.11% 111.11% 77.78% 55.56% 88.89% 100.00%
P/EPS 3.21 3.01 2.63 6.60 35.83 16.11 2.82 9.05% QoQ % 6.64% 14.45% -60.15% -81.58% 122.41% 471.28% - Horiz. % 113.83% 106.74% 93.26% 234.04% 1,270.57% 571.28% 100.00%
EY 31.16 33.23 38.06 15.15 2.79 6.21 35.50 -8.35% QoQ % -6.23% -12.69% 151.22% 443.01% -55.07% -82.51% - Horiz. % 87.77% 93.61% 107.21% 42.68% 7.86% 17.49% 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 0.51 0.52 0.43 0.35 0.58 0.82 -28.16% QoQ % -1.96% -1.92% 20.93% 22.86% -39.66% -29.27% - Horiz. % 60.98% 62.20% 63.41% 52.44% 42.68% 70.73% 100.00%
Price Multiplier on Announcement Date 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 -
Price 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 -
P/RPS 0.12 0.10 0.11 0.09 0.07 0.06 0.06 58.94% QoQ % 20.00% -9.09% 22.22% 28.57% 16.67% 0.00% - Horiz. % 200.00% 166.67% 183.33% 150.00% 116.67% 100.00% 100.00%
P/EPS 3.58 3.01 2.93 8.07 47.50 12.13 1.96 49.59% QoQ % 18.94% 2.73% -63.69% -83.01% 291.59% 518.88% - Horiz. % 182.65% 153.57% 149.49% 411.73% 2,423.47% 618.88% 100.00%
EY 27.97 33.23 34.15 12.39 2.11 8.24 50.97 -33.05% QoQ % -15.83% -2.69% 175.63% 487.20% -74.39% -83.83% - Horiz. % 54.88% 65.20% 67.00% 24.31% 4.14% 16.17% 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 0.56 0.51 0.58 0.52 0.47 0.44 0.57 -1.18% QoQ % 9.80% -12.07% 11.54% 10.64% 6.82% -22.81% - Horiz. % 98.25% 89.47% 101.75% 91.23% 82.46% 77.19% 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.
Comment
Nylex Q4FY2009_Bursa.pdf 
