Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2011-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 11-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 28-Feb-2011  [#3]
Profit Trend QoQ -     150.66%    YoY -     -80.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 709,011 328,343 1,226,749 834,739 539,361 284,933 1,222,086 -30.42%
  QoQ % 115.94% -73.23% 46.96% 54.76% 89.29% -76.68% -
  Horiz. % 58.02% 26.87% 100.38% 68.30% 44.13% 23.32% 100.00%
PBT 13,563 7,818 16,044 8,067 3,716 -2,438 40,013 -51.35%
  QoQ % 73.48% -51.27% 98.88% 117.09% 252.42% -106.09% -
  Horiz. % 33.90% 19.54% 40.10% 20.16% 9.29% -6.09% 100.00%
Tax -3,912 -2,308 -2,906 -1,925 -1,246 -16 -4,855 -13.40%
  QoQ % -69.50% 20.58% -50.96% -54.49% -7,687.50% 99.67% -
  Horiz. % 80.58% 47.54% 59.86% 39.65% 25.66% 0.33% 100.00%
NP 9,651 5,510 13,138 6,142 2,470 -2,454 35,158 -57.73%
  QoQ % 75.15% -58.06% 113.90% 148.66% 200.65% -106.98% -
  Horiz. % 27.45% 15.67% 37.37% 17.47% 7.03% -6.98% 100.00%
NP to SH 9,459 5,495 13,185 5,903 2,355 -2,520 35,114 -58.26%
  QoQ % 72.14% -58.32% 123.36% 150.66% 193.45% -107.18% -
  Horiz. % 26.94% 15.65% 37.55% 16.81% 6.71% -7.18% 100.00%
Tax Rate 28.84 % 29.52 % 18.11 % 23.86 % 33.53 % - % 12.13 % 78.04%
  QoQ % -2.30% 63.00% -24.10% -28.84% 0.00% 0.00% -
  Horiz. % 237.76% 243.36% 149.30% 196.70% 276.42% 0.00% 100.00%
Total Cost 699,360 322,833 1,213,611 828,597 536,891 287,387 1,186,928 -29.69%
  QoQ % 116.63% -73.40% 46.47% 54.33% 86.82% -75.79% -
  Horiz. % 58.92% 27.20% 102.25% 69.81% 45.23% 24.21% 100.00%
Net Worth 279,691 271,837 264,843 257,310 263,759 257,641 262,935 4.20%
  QoQ % 2.89% 2.64% 2.93% -2.45% 2.37% -2.01% -
  Horiz. % 106.37% 103.39% 100.73% 97.86% 100.31% 97.99% 100.00%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 5,430 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 279,691 271,837 264,843 257,310 263,759 257,641 262,935 4.20%
  QoQ % 2.89% 2.64% 2.93% -2.45% 2.37% -2.01% -
  Horiz. % 106.37% 103.39% 100.73% 97.86% 100.31% 97.99% 100.00%
NOSH 194,229 194,169 190,534 189,198 188,400 188,059 186,479 2.75%
  QoQ % 0.03% 1.91% 0.71% 0.42% 0.18% 0.85% -
  Horiz. % 104.16% 104.12% 102.17% 101.46% 101.03% 100.85% 100.00%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.36 % 1.68 % 1.07 % 0.74 % 0.46 % -0.86 % 2.88 % -39.33%
  QoQ % -19.05% 57.01% 44.59% 60.87% 153.49% -129.86% -
  Horiz. % 47.22% 58.33% 37.15% 25.69% 15.97% -29.86% 100.00%
ROE 3.38 % 2.02 % 4.98 % 2.29 % 0.89 % -0.98 % 13.35 % -59.95%
  QoQ % 67.33% -59.44% 117.47% 157.30% 190.82% -107.34% -
  Horiz. % 25.32% 15.13% 37.30% 17.15% 6.67% -7.34% 100.00%
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 365.04 169.10 643.85 441.20 286.29 151.51 655.35 -32.28%
  QoQ % 115.87% -73.74% 45.93% 54.11% 88.96% -76.88% -
  Horiz. % 55.70% 25.80% 98.25% 67.32% 43.69% 23.12% 100.00%
EPS 4.87 2.83 6.92 3.12 1.25 -1.34 18.83 -59.37%
  QoQ % 72.08% -59.10% 121.79% 149.60% 193.28% -107.12% -
  Horiz. % 25.86% 15.03% 36.75% 16.57% 6.64% -7.12% 100.00%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4400 1.4000 1.3900 1.3600 1.4000 1.3700 1.4100 1.41%
  QoQ % 2.86% 0.72% 2.21% -2.86% 2.19% -2.84% -
  Horiz. % 102.13% 99.29% 98.58% 96.45% 99.29% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 364.84 168.96 631.25 429.53 277.54 146.62 628.85 -30.42%
  QoQ % 115.93% -73.23% 46.96% 54.76% 89.29% -76.68% -
  Horiz. % 58.02% 26.87% 100.38% 68.30% 44.13% 23.32% 100.00%
EPS 4.87 2.83 6.78 3.04 1.21 -1.30 18.07 -58.24%
  QoQ % 72.08% -58.26% 123.03% 151.24% 193.08% -107.19% -
  Horiz. % 26.95% 15.66% 37.52% 16.82% 6.70% -7.19% 100.00%
DPS 0.00 0.00 2.79 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4392 1.3988 1.3628 1.3240 1.3572 1.3257 1.3530 4.20%
  QoQ % 2.89% 2.64% 2.93% -2.45% 2.38% -2.02% -
  Horiz. % 106.37% 103.39% 100.72% 97.86% 100.31% 97.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.5500 0.5500 0.6100 0.6700 0.6800 0.7300 0.7000 -
P/RPS 0.15 0.33 0.09 0.15 0.24 0.48 0.11 22.95%
  QoQ % -54.55% 266.67% -40.00% -37.50% -50.00% 336.36% -
  Horiz. % 136.36% 300.00% 81.82% 136.36% 218.18% 436.36% 100.00%
P/EPS 11.29 19.43 8.82 21.47 54.40 -54.48 3.72 109.48%
  QoQ % -41.89% 120.29% -58.92% -60.53% 199.85% -1,564.52% -
  Horiz. % 303.49% 522.31% 237.10% 577.15% 1,462.37% -1,464.52% 100.00%
EY 8.85 5.15 11.34 4.66 1.84 -1.84 26.90 -52.31%
  QoQ % 71.84% -54.59% 143.35% 153.26% 200.00% -106.84% -
  Horiz. % 32.90% 19.14% 42.16% 17.32% 6.84% -6.84% 100.00%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.38 0.39 0.44 0.49 0.49 0.53 0.50 -16.71%
  QoQ % -2.56% -11.36% -10.20% 0.00% -7.55% 6.00% -
  Horiz. % 76.00% 78.00% 88.00% 98.00% 98.00% 106.00% 100.00%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 -
Price 0.5800 0.5200 0.5900 0.6150 0.7000 0.7900 0.9000 -
P/RPS 0.16 0.31 0.09 0.14 0.24 0.52 0.14 9.30%
  QoQ % -48.39% 244.44% -35.71% -41.67% -53.85% 271.43% -
  Horiz. % 114.29% 221.43% 64.29% 100.00% 171.43% 371.43% 100.00%
P/EPS 11.91 18.37 8.53 19.71 56.00 -58.96 4.78 83.69%
  QoQ % -35.17% 115.36% -56.72% -64.80% 194.98% -1,333.47% -
  Horiz. % 249.16% 384.31% 178.45% 412.34% 1,171.55% -1,233.47% 100.00%
EY 8.40 5.44 11.73 5.07 1.79 -1.70 20.92 -45.54%
  QoQ % 54.41% -53.62% 131.36% 183.24% 205.29% -108.13% -
  Horiz. % 40.15% 26.00% 56.07% 24.24% 8.56% -8.13% 100.00%
DY 0.00 0.00 4.83 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.40 0.37 0.42 0.45 0.50 0.58 0.64 -26.88%
  QoQ % 8.11% -11.90% -6.67% -10.00% -13.79% -9.38% -
  Horiz. % 62.50% 57.81% 65.62% 70.31% 78.12% 90.62% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers