Highlights

[NYLEX] QoQ Annualized Quarter Result on 2012-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     8.53%    YoY -     5.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 1,716,232 1,771,410 1,766,800 1,488,251 1,404,722 1,418,022 1,313,372 19.54%
  QoQ % -3.11% 0.26% 18.72% 5.95% -0.94% 7.97% -
  Horiz. % 130.67% 134.87% 134.52% 113.32% 106.96% 107.97% 100.00%
PBT 16,262 17,494 13,404 20,449 20,346 27,126 31,272 -35.36%
  QoQ % -7.04% 30.51% -34.45% 0.50% -24.99% -13.26% -
  Horiz. % 52.00% 55.94% 42.86% 65.39% 65.06% 86.74% 100.00%
Tax -8,685 -8,948 -4,324 -6,673 -7,198 -7,824 -9,232 -3.99%
  QoQ % 2.94% -106.94% 35.20% 7.30% 7.99% 15.25% -
  Horiz. % 94.08% 96.92% 46.84% 72.28% 77.98% 84.75% 100.00%
NP 7,577 8,546 9,080 13,776 13,148 19,302 22,040 -50.96%
  QoQ % -11.33% -5.88% -34.09% 4.78% -31.88% -12.42% -
  Horiz. % 34.38% 38.77% 41.20% 62.50% 59.66% 87.58% 100.00%
NP to SH 7,848 8,682 8,756 13,873 12,782 18,918 21,980 -49.70%
  QoQ % -9.61% -0.85% -36.88% 8.53% -32.43% -13.93% -
  Horiz. % 35.71% 39.50% 39.84% 63.12% 58.16% 86.07% 100.00%
Tax Rate 53.41 % 51.15 % 32.26 % 32.63 % 35.38 % 28.84 % 29.52 % 48.53%
  QoQ % 4.42% 58.56% -1.13% -7.77% 22.68% -2.30% -
  Horiz. % 180.93% 173.27% 109.28% 110.54% 119.85% 97.70% 100.00%
Total Cost 1,708,654 1,762,864 1,757,720 1,474,475 1,391,574 1,398,720 1,291,332 20.55%
  QoQ % -3.08% 0.29% 19.21% 5.96% -0.51% 8.32% -
  Horiz. % 132.32% 136.52% 136.12% 114.18% 107.76% 108.32% 100.00%
Net Worth 284,619 282,940 284,763 285,620 274,192 279,691 271,837 3.11%
  QoQ % 0.59% -0.64% -0.30% 4.17% -1.97% 2.89% -
  Horiz. % 104.70% 104.08% 104.76% 105.07% 100.87% 102.89% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,885 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 28.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 284,619 282,940 284,763 285,620 274,192 279,691 271,837 3.11%
  QoQ % 0.59% -0.64% -0.30% 4.17% -1.97% 2.89% -
  Horiz. % 104.70% 104.08% 104.76% 105.07% 100.87% 102.89% 100.00%
NOSH 193,618 193,794 193,716 194,299 194,462 194,229 194,169 -0.19%
  QoQ % -0.09% 0.04% -0.30% -0.08% 0.12% 0.03% -
  Horiz. % 99.72% 99.81% 99.77% 100.07% 100.15% 100.03% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.44 % 0.48 % 0.51 % 0.93 % 0.94 % 1.36 % 1.68 % -59.10%
  QoQ % -8.33% -5.88% -45.16% -1.06% -30.88% -19.05% -
  Horiz. % 26.19% 28.57% 30.36% 55.36% 55.95% 80.95% 100.00%
ROE 2.76 % 3.07 % 3.07 % 4.86 % 4.66 % 6.76 % 8.09 % -51.21%
  QoQ % -10.10% 0.00% -36.83% 4.29% -31.07% -16.44% -
  Horiz. % 34.12% 37.95% 37.95% 60.07% 57.60% 83.56% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 886.40 914.07 912.05 765.96 722.36 730.07 676.40 19.77%
  QoQ % -3.03% 0.22% 19.07% 6.04% -1.06% 7.93% -
  Horiz. % 131.05% 135.14% 134.84% 113.24% 106.79% 107.93% 100.00%
EPS 4.05 4.48 4.52 7.14 6.57 9.74 11.32 -49.63%
  QoQ % -9.60% -0.88% -36.69% 8.68% -32.55% -13.96% -
  Horiz. % 35.78% 39.58% 39.93% 63.07% 58.04% 86.04% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 3.31%
  QoQ % 0.68% -0.68% 0.00% 4.26% -2.08% 2.86% -
  Horiz. % 105.00% 104.29% 105.00% 105.00% 100.71% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 883.12 911.51 909.14 765.81 722.83 729.67 675.82 19.54%
  QoQ % -3.11% 0.26% 18.72% 5.95% -0.94% 7.97% -
  Horiz. % 130.67% 134.87% 134.52% 113.32% 106.96% 107.97% 100.00%
EPS 4.04 4.47 4.51 7.14 6.58 9.73 11.31 -49.69%
  QoQ % -9.62% -0.89% -36.83% 8.51% -32.37% -13.97% -
  Horiz. % 35.72% 39.52% 39.88% 63.13% 58.18% 86.03% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.4646 1.4559 1.4653 1.4697 1.4109 1.4392 1.3988 3.11%
  QoQ % 0.60% -0.64% -0.30% 4.17% -1.97% 2.89% -
  Horiz. % 104.70% 104.08% 104.75% 105.07% 100.87% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 -
P/RPS 0.05 0.06 0.06 0.07 0.08 0.08 0.08 -26.92%
  QoQ % -16.67% 0.00% -14.29% -12.50% 0.00% 0.00% -
  Horiz. % 62.50% 75.00% 75.00% 87.50% 100.00% 100.00% 100.00%
P/EPS 11.60 12.05 12.17 7.56 9.13 5.65 4.86 78.69%
  QoQ % -3.73% -0.99% 60.98% -17.20% 61.59% 16.26% -
  Horiz. % 238.68% 247.94% 250.41% 155.56% 187.86% 116.26% 100.00%
EY 8.62 8.30 8.22 13.22 10.96 17.71 20.58 -44.05%
  QoQ % 3.86% 0.97% -37.82% 20.62% -38.11% -13.95% -
  Horiz. % 41.89% 40.33% 39.94% 64.24% 53.26% 86.05% 100.00%
DY 0.00 0.00 0.00 3.70 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 0.32 0.37 0.37 0.37 0.43 0.38 0.39 -12.37%
  QoQ % -13.51% 0.00% 0.00% -13.95% 13.16% -2.56% -
  Horiz. % 82.05% 94.87% 94.87% 94.87% 110.26% 97.44% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 -
Price 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 -
P/RPS 0.05 0.05 0.06 0.07 0.08 0.08 0.08 -26.92%
  QoQ % 0.00% -16.67% -14.29% -12.50% 0.00% 0.00% -
  Horiz. % 62.50% 62.50% 75.00% 87.50% 100.00% 100.00% 100.00%
P/EPS 11.60 10.94 11.95 7.84 8.37 5.95 4.59 85.64%
  QoQ % 6.03% -8.45% 52.42% -6.33% 40.67% 29.63% -
  Horiz. % 252.72% 238.34% 260.35% 170.81% 182.35% 129.63% 100.00%
EY 8.62 9.14 8.37 12.75 11.95 16.79 21.77 -46.11%
  QoQ % -5.69% 9.20% -34.35% 6.69% -28.83% -22.88% -
  Horiz. % 39.60% 41.98% 38.45% 58.57% 54.89% 77.12% 100.00%
DY 0.00 0.00 0.00 3.57 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 0.32 0.34 0.37 0.38 0.39 0.40 0.37 -9.23%
  QoQ % -5.88% -8.11% -2.63% -2.56% -2.50% 8.11% -
  Horiz. % 86.49% 91.89% 100.00% 102.70% 105.41% 108.11% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers