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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers