Highlights

[NYLEX] QoQ Annualized Quarter Result on 2010-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-May-2010  [#4]
Profit Trend QoQ -     -13.38%    YoY -     138.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 1,112,985 1,078,722 1,139,732 1,222,086 1,233,849 1,259,720 1,328,108 -11.14%
  QoQ % 3.18% -5.35% -6.74% -0.95% -2.05% -5.15% -
  Horiz. % 83.80% 81.22% 85.82% 92.02% 92.90% 94.85% 100.00%
PBT 10,756 7,432 -9,752 40,013 47,221 50,600 60,172 -68.37%
  QoQ % 44.73% 176.21% -124.37% -15.26% -6.68% -15.91% -
  Horiz. % 17.88% 12.35% -16.21% 66.50% 78.48% 84.09% 100.00%
Tax -2,566 -2,492 -64 -4,855 -6,413 -7,450 -10,588 -61.22%
  QoQ % -3.00% -3,793.75% 98.68% 24.30% 13.91% 29.64% -
  Horiz. % 24.24% 23.54% 0.60% 45.85% 60.57% 70.36% 100.00%
NP 8,189 4,940 -9,816 35,158 40,808 43,150 49,584 -70.00%
  QoQ % 65.78% 150.33% -127.92% -13.85% -5.43% -12.98% -
  Horiz. % 16.52% 9.96% -19.80% 70.91% 82.30% 87.02% 100.00%
NP to SH 7,870 4,710 -10,080 35,114 40,536 43,104 49,396 -70.71%
  QoQ % 67.11% 146.73% -128.71% -13.38% -5.96% -12.74% -
  Horiz. % 15.93% 9.54% -20.41% 71.09% 82.06% 87.26% 100.00%
Tax Rate 23.86 % 33.53 % - % 12.13 % 13.58 % 14.72 % 17.60 % 22.56%
  QoQ % -28.84% 0.00% 0.00% -10.68% -7.74% -16.36% -
  Horiz. % 135.57% 190.51% 0.00% 68.92% 77.16% 83.64% 100.00%
Total Cost 1,104,796 1,073,782 1,149,548 1,186,928 1,193,041 1,216,570 1,278,524 -9.30%
  QoQ % 2.89% -6.59% -3.15% -0.51% -1.93% -4.85% -
  Horiz. % 86.41% 83.99% 89.91% 92.84% 93.31% 95.15% 100.00%
Net Worth 257,310 263,759 257,641 262,935 260,163 255,733 250,317 1.86%
  QoQ % -2.45% 2.37% -2.01% 1.07% 1.73% 2.16% -
  Horiz. % 102.79% 105.37% 102.93% 105.04% 103.93% 102.16% 100.00%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 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
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 257,310 263,759 257,641 262,935 260,163 255,733 250,317 1.86%
  QoQ % -2.45% 2.37% -2.01% 1.07% 1.73% 2.16% -
  Horiz. % 102.79% 105.37% 102.93% 105.04% 103.93% 102.16% 100.00%
NOSH 189,198 188,400 188,059 186,479 185,831 185,313 185,420 1.36%
  QoQ % 0.42% 0.18% 0.85% 0.35% 0.28% -0.06% -
  Horiz. % 102.04% 101.61% 101.42% 100.57% 100.22% 99.94% 100.00%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 0.74 % 0.46 % -0.86 % 2.88 % 3.31 % 3.43 % 3.73 % -66.08%
  QoQ % 60.87% 153.49% -129.86% -12.99% -3.50% -8.04% -
  Horiz. % 19.84% 12.33% -23.06% 77.21% 88.74% 91.96% 100.00%
ROE 3.06 % 1.79 % -3.91 % 13.35 % 15.58 % 16.86 % 19.73 % -71.23%
  QoQ % 70.95% 145.78% -129.29% -14.31% -7.59% -14.55% -
  Horiz. % 15.51% 9.07% -19.82% 67.66% 78.97% 85.45% 100.00%
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 588.26 572.57 606.05 655.35 663.96 679.78 716.27 -12.33%
  QoQ % 2.74% -5.52% -7.52% -1.30% -2.33% -5.09% -
  Horiz. % 82.13% 79.94% 84.61% 91.49% 92.70% 94.91% 100.00%
EPS 4.16 2.50 -5.36 18.83 21.81 23.26 26.64 -71.10%
  QoQ % 66.40% 146.64% -128.47% -13.66% -6.23% -12.69% -
  Horiz. % 15.62% 9.38% -20.12% 70.68% 81.87% 87.31% 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 1.3600 1.4000 1.3700 1.4100 1.4000 1.3800 1.3500 0.49%
  QoQ % -2.86% 2.19% -2.84% 0.71% 1.45% 2.22% -
  Horiz. % 100.74% 103.70% 101.48% 104.44% 103.70% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 572.71 555.08 586.47 628.85 634.90 648.21 683.40 -11.14%
  QoQ % 3.18% -5.35% -6.74% -0.95% -2.05% -5.15% -
  Horiz. % 83.80% 81.22% 85.82% 92.02% 92.90% 94.85% 100.00%
EPS 4.05 2.42 -5.19 18.07 20.86 22.18 25.42 -70.71%
  QoQ % 67.36% 146.63% -128.72% -13.37% -5.95% -12.75% -
  Horiz. % 15.93% 9.52% -20.42% 71.09% 82.06% 87.25% 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 1.3240 1.3572 1.3257 1.3530 1.3387 1.3159 1.2881 1.85%
  QoQ % -2.45% 2.38% -2.02% 1.07% 1.73% 2.16% -
  Horiz. % 102.79% 105.36% 102.92% 105.04% 103.93% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.6700 0.6800 0.7300 0.7000 0.7000 0.7000 0.7000 -
P/RPS 0.11 0.12 0.12 0.11 0.11 0.10 0.10 6.58%
  QoQ % -8.33% 0.00% 9.09% 0.00% 10.00% 0.00% -
  Horiz. % 110.00% 120.00% 120.00% 110.00% 110.00% 100.00% 100.00%
P/EPS 16.11 27.20 -13.62 3.72 3.21 3.01 2.63 235.89%
  QoQ % -40.77% 299.71% -466.13% 15.89% 6.64% 14.45% -
  Horiz. % 612.55% 1,034.22% -517.87% 141.44% 122.05% 114.45% 100.00%
EY 6.21 3.68 -7.34 26.90 31.16 33.23 38.06 -70.24%
  QoQ % 68.75% 150.14% -127.29% -13.67% -6.23% -12.69% -
  Horiz. % 16.32% 9.67% -19.29% 70.68% 81.87% 87.31% 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 0.49 0.49 0.53 0.50 0.50 0.51 0.52 -3.89%
  QoQ % 0.00% -7.55% 6.00% 0.00% -1.96% -1.92% -
  Horiz. % 94.23% 94.23% 101.92% 96.15% 96.15% 98.08% 100.00%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 -
Price 0.6150 0.7000 0.7900 0.9000 0.7800 0.7000 0.7800 -
P/RPS 0.10 0.12 0.13 0.14 0.12 0.10 0.11 -6.17%
  QoQ % -16.67% -7.69% -7.14% 16.67% 20.00% -9.09% -
  Horiz. % 90.91% 109.09% 118.18% 127.27% 109.09% 90.91% 100.00%
P/EPS 14.78 28.00 -14.74 4.78 3.58 3.01 2.93 195.00%
  QoQ % -47.21% 289.96% -408.37% 33.52% 18.94% 2.73% -
  Horiz. % 504.44% 955.63% -503.07% 163.14% 122.18% 102.73% 100.00%
EY 6.76 3.57 -6.78 20.92 27.97 33.23 34.15 -66.14%
  QoQ % 89.36% 152.65% -132.41% -25.21% -15.83% -2.69% -
  Horiz. % 19.80% 10.45% -19.85% 61.26% 81.90% 97.31% 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 0.45 0.50 0.58 0.64 0.56 0.51 0.58 -15.60%
  QoQ % -10.00% -13.79% -9.38% 14.29% 9.80% -12.07% -
  Horiz. % 77.59% 86.21% 100.00% 110.34% 96.55% 87.93% 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
 
 

436  389  604 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.755+0.035 
 SAUDEE 0.09-0.015 
 ASB 0.1650.00 
 SERBADK 0.41+0.005 
 BCMALL 0.155+0.005 
 SEAL 0.425+0.035 
 PAOS-WA 0.125-0.01 
 HWATAI 1.14+0.11 
 KANGER 0.065+0.005 
 PUC 0.17-0.015 
PARTNERS & BROKERS