Highlights

[NYLEX] QoQ Annualized Quarter Result on 2011-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-May-2011  [#4]
Profit Trend QoQ -     67.52%    YoY -     -62.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 1,404,722 1,418,022 1,313,372 1,226,749 1,112,985 1,078,722 1,139,732 14.97%
  QoQ % -0.94% 7.97% 7.06% 10.22% 3.18% -5.35% -
  Horiz. % 123.25% 124.42% 115.24% 107.63% 97.65% 94.65% 100.00%
PBT 20,346 27,126 31,272 16,044 10,756 7,432 -9,752 -
  QoQ % -24.99% -13.26% 94.91% 49.16% 44.73% 176.21% -
  Horiz. % -208.64% -278.16% -320.67% -164.52% -110.30% -76.21% 100.00%
Tax -7,198 -7,824 -9,232 -2,906 -2,566 -2,492 -64 2,236.85%
  QoQ % 7.99% 15.25% -217.69% -13.22% -3.00% -3,793.75% -
  Horiz. % 11,247.92% 12,225.00% 14,425.00% 4,540.62% 4,010.42% 3,893.75% 100.00%
NP 13,148 19,302 22,040 13,138 8,189 4,940 -9,816 -
  QoQ % -31.88% -12.42% 67.76% 60.43% 65.78% 150.33% -
  Horiz. % -133.94% -196.64% -224.53% -133.84% -83.43% -50.33% 100.00%
NP to SH 12,782 18,918 21,980 13,185 7,870 4,710 -10,080 -
  QoQ % -32.43% -13.93% 66.70% 67.52% 67.11% 146.73% -
  Horiz. % -126.81% -187.68% -218.06% -130.80% -78.08% -46.73% 100.00%
Tax Rate 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 33.53 % - % -
  QoQ % 22.68% -2.30% 63.00% -24.10% -28.84% 0.00% -
  Horiz. % 105.52% 86.01% 88.04% 54.01% 71.16% 100.00% -
Total Cost 1,391,574 1,398,720 1,291,332 1,213,611 1,104,796 1,073,782 1,149,548 13.60%
  QoQ % -0.51% 8.32% 6.40% 9.85% 2.89% -6.59% -
  Horiz. % 121.05% 121.68% 112.33% 105.57% 96.11% 93.41% 100.00%
Net Worth 274,192 279,691 271,837 264,843 257,310 263,759 257,641 4.24%
  QoQ % -1.97% 2.89% 2.64% 2.93% -2.45% 2.37% -
  Horiz. % 106.42% 108.56% 105.51% 102.80% 99.87% 102.37% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 5,430 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 41.18 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 274,192 279,691 271,837 264,843 257,310 263,759 257,641 4.24%
  QoQ % -1.97% 2.89% 2.64% 2.93% -2.45% 2.37% -
  Horiz. % 106.42% 108.56% 105.51% 102.80% 99.87% 102.37% 100.00%
NOSH 194,462 194,229 194,169 190,534 189,198 188,400 188,059 2.26%
  QoQ % 0.12% 0.03% 1.91% 0.71% 0.42% 0.18% -
  Horiz. % 103.40% 103.28% 103.25% 101.32% 100.61% 100.18% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % 0.46 % -0.86 % -
  QoQ % -30.88% -19.05% 57.01% 44.59% 60.87% 153.49% -
  Horiz. % -109.30% -158.14% -195.35% -124.42% -86.05% -53.49% 100.00%
ROE 4.66 % 6.76 % 8.09 % 4.98 % 3.06 % 1.79 % -3.91 % -
  QoQ % -31.07% -16.44% 62.45% 62.75% 70.95% 145.78% -
  Horiz. % -119.18% -172.89% -206.91% -127.37% -78.26% -45.78% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 722.36 730.07 676.40 643.85 588.26 572.57 606.05 12.43%
  QoQ % -1.06% 7.93% 5.06% 9.45% 2.74% -5.52% -
  Horiz. % 119.19% 120.46% 111.61% 106.24% 97.06% 94.48% 100.00%
EPS 6.57 9.74 11.32 6.92 4.16 2.50 -5.36 -
  QoQ % -32.55% -13.96% 63.58% 66.35% 66.40% 146.64% -
  Horiz. % -122.57% -181.72% -211.19% -129.10% -77.61% -46.64% 100.00%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 1.3700 1.94%
  QoQ % -2.08% 2.86% 0.72% 2.21% -2.86% 2.19% -
  Horiz. % 102.92% 105.11% 102.19% 101.46% 99.27% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 722.83 729.67 675.82 631.25 572.71 555.08 586.47 14.97%
  QoQ % -0.94% 7.97% 7.06% 10.22% 3.18% -5.35% -
  Horiz. % 123.25% 124.42% 115.24% 107.64% 97.65% 94.65% 100.00%
EPS 6.58 9.73 11.31 6.78 4.05 2.42 -5.19 -
  QoQ % -32.37% -13.97% 66.81% 67.41% 67.36% 146.63% -
  Horiz. % -126.78% -187.48% -217.92% -130.64% -78.03% -46.63% 100.00%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4109 1.4392 1.3988 1.3628 1.3240 1.3572 1.3257 4.24%
  QoQ % -1.97% 2.89% 2.64% 2.93% -2.45% 2.38% -
  Horiz. % 106.43% 108.56% 105.51% 102.80% 99.87% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 0.7300 -
P/RPS 0.08 0.08 0.08 0.09 0.11 0.12 0.12 -23.70%
  QoQ % 0.00% 0.00% -11.11% -18.18% -8.33% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 75.00% 91.67% 100.00% 100.00%
P/EPS 9.13 5.65 4.86 8.82 16.11 27.20 -13.62 -
  QoQ % 61.59% 16.26% -44.90% -45.25% -40.77% 299.71% -
  Horiz. % -67.03% -41.48% -35.68% -64.76% -118.28% -199.71% 100.00%
EY 10.96 17.71 20.58 11.34 6.21 3.68 -7.34 -
  QoQ % -38.11% -13.95% 81.48% 82.61% 68.75% 150.14% -
  Horiz. % -149.32% -241.28% -280.38% -154.50% -84.60% -50.14% 100.00%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.38 0.39 0.44 0.49 0.49 0.53 -13.02%
  QoQ % 13.16% -2.56% -11.36% -10.20% 0.00% -7.55% -
  Horiz. % 81.13% 71.70% 73.58% 83.02% 92.45% 92.45% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 -
Price 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 0.7900 -
P/RPS 0.08 0.08 0.08 0.09 0.10 0.12 0.13 -27.67%
  QoQ % 0.00% 0.00% -11.11% -10.00% -16.67% -7.69% -
  Horiz. % 61.54% 61.54% 61.54% 69.23% 76.92% 92.31% 100.00%
P/EPS 8.37 5.95 4.59 8.53 14.78 28.00 -14.74 -
  QoQ % 40.67% 29.63% -46.19% -42.29% -47.21% 289.96% -
  Horiz. % -56.78% -40.37% -31.14% -57.87% -100.27% -189.96% 100.00%
EY 11.95 16.79 21.77 11.73 6.76 3.57 -6.78 -
  QoQ % -28.83% -22.88% 85.59% 73.52% 89.36% 152.65% -
  Horiz. % -176.25% -247.64% -321.09% -173.01% -99.71% -52.65% 100.00%
DY 0.00 0.00 0.00 4.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.40 0.37 0.42 0.45 0.50 0.58 -23.27%
  QoQ % -2.50% 8.11% -11.90% -6.67% -10.00% -13.79% -
  Horiz. % 67.24% 68.97% 63.79% 72.41% 77.59% 86.21% 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.
 


 

367  299  549  1081 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 BORNOIL 0.0450.00 
 HSI-H8F 0.335-0.01 
 MLAB 0.06-0.005 
 HSI-C7K 0.375+0.01 
 HHGROUP 0.06-0.015 
 NETX 0.025+0.005 
 TRIVE 0.015+0.005 
 VELESTO 0.385+0.005 
Partners & Brokers