Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2012-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 29-Feb-2012  [#3]
Profit Trend QoQ -     1.35%    YoY -     62.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 885,705 441,700 1,488,251 1,053,542 709,011 328,343 1,226,749 -19.47%
  QoQ % 100.52% -70.32% 41.26% 48.59% 115.94% -73.23% -
  Horiz. % 72.20% 36.01% 121.32% 85.88% 57.80% 26.77% 100.00%
PBT 8,747 3,351 20,449 15,260 13,563 7,818 16,044 -33.19%
  QoQ % 161.03% -83.61% 34.00% 12.51% 73.48% -51.27% -
  Horiz. % 54.52% 20.89% 127.46% 95.11% 84.54% 48.73% 100.00%
Tax -4,474 -1,081 -6,673 -5,399 -3,912 -2,308 -2,906 33.23%
  QoQ % -313.88% 83.80% -23.60% -38.01% -69.50% 20.58% -
  Horiz. % 153.96% 37.20% 229.63% 185.79% 134.62% 79.42% 100.00%
NP 4,273 2,270 13,776 9,861 9,651 5,510 13,138 -52.61%
  QoQ % 88.24% -83.52% 39.70% 2.18% 75.15% -58.06% -
  Horiz. % 32.52% 17.28% 104.86% 75.06% 73.46% 41.94% 100.00%
NP to SH 4,341 2,189 13,873 9,587 9,459 5,495 13,185 -52.22%
  QoQ % 98.31% -84.22% 44.71% 1.35% 72.14% -58.32% -
  Horiz. % 32.92% 16.60% 105.22% 72.71% 71.74% 41.68% 100.00%
Tax Rate 51.15 % 32.26 % 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 99.43%
  QoQ % 58.56% -1.13% -7.77% 22.68% -2.30% 63.00% -
  Horiz. % 282.44% 178.13% 180.18% 195.36% 159.25% 163.00% 100.00%
Total Cost 881,432 439,430 1,474,475 1,043,681 699,360 322,833 1,213,611 -19.15%
  QoQ % 100.59% -70.20% 41.28% 49.23% 116.63% -73.40% -
  Horiz. % 72.63% 36.21% 121.49% 86.00% 57.63% 26.60% 100.00%
Net Worth 282,940 284,763 285,620 274,192 279,691 271,837 264,843 4.49%
  QoQ % -0.64% -0.30% 4.17% -1.97% 2.89% 2.64% -
  Horiz. % 106.83% 107.52% 107.85% 103.53% 105.61% 102.64% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,885 - - - 5,430 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.56% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 28.01 % - % - % - % 41.18 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 68.02% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 282,940 284,763 285,620 274,192 279,691 271,837 264,843 4.49%
  QoQ % -0.64% -0.30% 4.17% -1.97% 2.89% 2.64% -
  Horiz. % 106.83% 107.52% 107.85% 103.53% 105.61% 102.64% 100.00%
NOSH 193,794 193,716 194,299 194,462 194,229 194,169 190,534 1.13%
  QoQ % 0.04% -0.30% -0.08% 0.12% 0.03% 1.91% -
  Horiz. % 101.71% 101.67% 101.98% 102.06% 101.94% 101.91% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.48 % 0.51 % 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % -41.31%
  QoQ % -5.88% -45.16% -1.06% -30.88% -19.05% 57.01% -
  Horiz. % 44.86% 47.66% 86.92% 87.85% 127.10% 157.01% 100.00%
ROE 1.53 % 0.77 % 4.86 % 3.50 % 3.38 % 2.02 % 4.98 % -54.37%
  QoQ % 98.70% -84.16% 38.86% 3.55% 67.33% -59.44% -
  Horiz. % 30.72% 15.46% 97.59% 70.28% 67.87% 40.56% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 457.03 228.01 765.96 541.77 365.04 169.10 643.85 -20.38%
  QoQ % 100.44% -70.23% 41.38% 48.41% 115.87% -73.74% -
  Horiz. % 70.98% 35.41% 118.97% 84.15% 56.70% 26.26% 100.00%
EPS 2.24 1.13 7.14 4.93 4.87 2.83 6.92 -52.76%
  QoQ % 98.23% -84.17% 44.83% 1.23% 72.08% -59.10% -
  Horiz. % 32.37% 16.33% 103.18% 71.24% 70.38% 40.90% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.18% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 3.32%
  QoQ % -0.68% 0.00% 4.26% -2.08% 2.86% 0.72% -
  Horiz. % 105.04% 105.76% 105.76% 101.44% 103.60% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 455.76 227.29 765.81 542.12 364.84 168.96 631.25 -19.47%
  QoQ % 100.52% -70.32% 41.26% 48.59% 115.93% -73.23% -
  Horiz. % 72.20% 36.01% 121.32% 85.88% 57.80% 26.77% 100.00%
EPS 2.23 1.13 7.14 4.93 4.87 2.83 6.78 -52.25%
  QoQ % 97.35% -84.17% 44.83% 1.23% 72.08% -58.26% -
  Horiz. % 32.89% 16.67% 105.31% 72.71% 71.83% 41.74% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.79 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.68% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4559 1.4653 1.4697 1.4109 1.4392 1.3988 1.3628 4.49%
  QoQ % -0.64% -0.30% 4.17% -1.97% 2.89% 2.64% -
  Horiz. % 106.83% 107.52% 107.84% 103.53% 105.61% 102.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 -
P/RPS 0.12 0.24 0.07 0.11 0.15 0.33 0.09 21.08%
  QoQ % -50.00% 242.86% -36.36% -26.67% -54.55% 266.67% -
  Horiz. % 133.33% 266.67% 77.78% 122.22% 166.67% 366.67% 100.00%
P/EPS 24.11 48.67 7.56 12.17 11.29 19.43 8.82 95.14%
  QoQ % -50.46% 543.78% -37.88% 7.79% -41.89% 120.29% -
  Horiz. % 273.36% 551.81% 85.71% 137.98% 128.00% 220.29% 100.00%
EY 4.15 2.05 13.22 8.22 8.85 5.15 11.34 -48.74%
  QoQ % 102.44% -84.49% 60.83% -7.12% 71.84% -54.59% -
  Horiz. % 36.60% 18.08% 116.58% 72.49% 78.04% 45.41% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.37 0.37 0.43 0.38 0.39 0.44 -10.88%
  QoQ % 0.00% 0.00% -13.95% 13.16% -2.56% -11.36% -
  Horiz. % 84.09% 84.09% 84.09% 97.73% 86.36% 88.64% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 -
P/RPS 0.11 0.24 0.07 0.10 0.16 0.31 0.09 14.27%
  QoQ % -54.17% 242.86% -30.00% -37.50% -48.39% 244.44% -
  Horiz. % 122.22% 266.67% 77.78% 111.11% 177.78% 344.44% 100.00%
P/EPS 21.88 47.79 7.84 11.16 11.91 18.37 8.53 87.06%
  QoQ % -54.22% 509.57% -29.75% -6.30% -35.17% 115.36% -
  Horiz. % 256.51% 560.26% 91.91% 130.83% 139.62% 215.36% 100.00%
EY 4.57 2.09 12.75 8.96 8.40 5.44 11.73 -46.57%
  QoQ % 118.66% -83.61% 42.30% 6.67% 54.41% -53.62% -
  Horiz. % 38.96% 17.82% 108.70% 76.39% 71.61% 46.38% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.37 0.38 0.39 0.40 0.37 0.42 -13.11%
  QoQ % -8.11% -2.63% -2.56% -2.50% 8.11% -11.90% -
  Horiz. % 80.95% 88.10% 90.48% 92.86% 95.24% 88.10% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
4. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
6. Palm Oil: The Investment of Successful Gurus like Dr. Neoh Soon Kean of Dynaquest, Fong Siling aka Cold Eye & Robert Kuok, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Vietnam to open Phu Quoc island to vaccinated tourists in November Good Articles to Share
8. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS