Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     41.06%    YoY -     1,806.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 539,361 284,933 1,222,086 925,387 629,860 332,027 1,366,030 -46.15%
  QoQ % 89.29% -76.68% 32.06% 46.92% 89.70% -75.69% -
  Horiz. % 39.48% 20.86% 89.46% 67.74% 46.11% 24.31% 100.00%
PBT 3,716 -2,438 40,013 35,416 25,300 15,043 10,376 -49.54%
  QoQ % 252.42% -106.09% 12.98% 39.98% 68.18% 44.98% -
  Horiz. % 35.81% -23.50% 385.63% 341.33% 243.83% 144.98% 100.00%
Tax -1,246 -16 -4,855 -4,810 -3,725 -2,647 242 -
  QoQ % -7,687.50% 99.67% -0.94% -29.13% -40.73% -1,193.80% -
  Horiz. % -514.88% -6.61% -2,006.20% -1,987.60% -1,539.26% -1,093.80% 100.00%
NP 2,470 -2,454 35,158 30,606 21,575 12,396 10,618 -62.14%
  QoQ % 200.65% -106.98% 14.87% 41.86% 74.05% 16.75% -
  Horiz. % 23.26% -23.11% 331.12% 288.25% 203.19% 116.75% 100.00%
NP to SH 2,355 -2,520 35,114 30,402 21,552 12,349 14,706 -70.48%
  QoQ % 193.45% -107.18% 15.50% 41.06% 74.52% -16.03% -
  Horiz. % 16.01% -17.14% 238.77% 206.73% 146.55% 83.97% 100.00%
Tax Rate 33.53 % - % 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % -
  QoQ % 0.00% 0.00% -10.68% -7.74% -16.36% 855.36% -
  Horiz. % -1,439.06% 0.00% -520.60% -582.83% -631.76% -755.36% 100.00%
Total Cost 536,891 287,387 1,186,928 894,781 608,285 319,631 1,355,412 -46.03%
  QoQ % 86.82% -75.79% 32.65% 47.10% 90.31% -76.42% -
  Horiz. % 39.61% 21.20% 87.57% 66.02% 44.88% 23.58% 100.00%
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.09%
  QoQ % 2.37% -2.01% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.95% 112.01% 109.63% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 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
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 263,759 257,641 262,935 260,163 255,733 250,317 228,320 10.09%
  QoQ % 2.37% -2.01% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.95% 112.01% 109.63% 100.00%
NOSH 188,400 188,059 186,479 185,831 185,313 185,420 179,779 3.17%
  QoQ % 0.18% 0.85% 0.35% 0.28% -0.06% 3.14% -
  Horiz. % 104.79% 104.61% 103.73% 103.37% 103.08% 103.14% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 0.46 % -0.86 % 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -29.65%
  QoQ % 153.49% -129.86% -12.99% -3.50% -8.04% 378.21% -
  Horiz. % 58.97% -110.26% 369.23% 424.36% 439.74% 478.21% 100.00%
ROE 0.89 % -0.98 % 13.35 % 11.69 % 8.43 % 4.93 % 6.44 % -73.24%
  QoQ % 190.82% -107.34% 14.20% 38.67% 70.99% -23.45% -
  Horiz. % 13.82% -15.22% 207.30% 181.52% 130.90% 76.55% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 286.29 151.51 655.35 497.97 339.89 179.07 759.83 -47.80%
  QoQ % 88.96% -76.88% 31.60% 46.51% 89.81% -76.43% -
  Horiz. % 37.68% 19.94% 86.25% 65.54% 44.73% 23.57% 100.00%
EPS 1.25 -1.34 18.83 16.36 11.63 6.66 8.18 -71.38%
  QoQ % 193.28% -107.12% 15.10% 40.67% 74.62% -18.58% -
  Horiz. % 15.28% -16.38% 230.20% 200.00% 142.18% 81.42% 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 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 6.71%
  QoQ % 2.19% -2.84% 0.71% 1.45% 2.22% 6.30% -
  Horiz. % 110.24% 107.87% 111.02% 110.24% 108.66% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 277.54 146.62 628.85 476.18 324.11 170.85 702.92 -46.15%
  QoQ % 89.29% -76.68% 32.06% 46.92% 89.70% -75.69% -
  Horiz. % 39.48% 20.86% 89.46% 67.74% 46.11% 24.31% 100.00%
EPS 1.21 -1.30 18.07 15.64 11.09 6.35 7.57 -70.51%
  QoQ % 193.08% -107.19% 15.54% 41.03% 74.65% -16.12% -
  Horiz. % 15.98% -17.17% 238.71% 206.61% 146.50% 83.88% 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 1.3572 1.3257 1.3530 1.3387 1.3159 1.2881 1.1749 10.08%
  QoQ % 2.38% -2.02% 1.07% 1.73% 2.16% 9.63% -
  Horiz. % 115.52% 112.84% 115.16% 113.94% 112.00% 109.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.6800 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 -
P/RPS 0.24 0.48 0.11 0.14 0.21 0.39 0.07 127.20%
  QoQ % -50.00% 336.36% -21.43% -33.33% -46.15% 457.14% -
  Horiz. % 342.86% 685.71% 157.14% 200.00% 300.00% 557.14% 100.00%
P/EPS 54.40 -54.48 3.72 4.28 6.02 10.51 6.60 307.52%
  QoQ % 199.85% -1,564.52% -13.08% -28.90% -42.72% 59.24% -
  Horiz. % 824.24% -825.45% 56.36% 64.85% 91.21% 159.24% 100.00%
EY 1.84 -1.84 26.90 23.37 16.61 9.51 15.15 -75.44%
  QoQ % 200.00% -106.84% 15.10% 40.70% 74.66% -37.23% -
  Horiz. % 12.15% -12.15% 177.56% 154.26% 109.64% 62.77% 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 0.53 0.50 0.50 0.51 0.52 0.43 9.09%
  QoQ % -7.55% 6.00% 0.00% -1.96% -1.92% 20.93% -
  Horiz. % 113.95% 123.26% 116.28% 116.28% 118.60% 120.93% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 -
Price 0.7000 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 -
P/RPS 0.24 0.52 0.14 0.16 0.21 0.44 0.09 92.19%
  QoQ % -53.85% 271.43% -12.50% -23.81% -52.27% 388.89% -
  Horiz. % 266.67% 577.78% 155.56% 177.78% 233.33% 488.89% 100.00%
P/EPS 56.00 -58.96 4.78 4.77 6.02 11.71 8.07 263.38%
  QoQ % 194.98% -1,333.47% 0.21% -20.76% -48.59% 45.11% -
  Horiz. % 693.93% -730.61% 59.23% 59.11% 74.60% 145.11% 100.00%
EY 1.79 -1.70 20.92 20.97 16.61 8.54 12.39 -72.43%
  QoQ % 205.29% -108.13% -0.24% 26.25% 94.50% -31.07% -
  Horiz. % 14.45% -13.72% 168.85% 169.25% 134.06% 68.93% 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 0.58 0.64 0.56 0.51 0.58 0.52 -2.58%
  QoQ % -13.79% -9.38% 14.29% 9.80% -12.07% 11.54% -
  Horiz. % 96.15% 111.54% 123.08% 107.69% 98.08% 111.54% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers