Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -75.97%    YoY -     -84.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 332,027 1,366,030 1,115,895 898,069 560,311 1,742,062 1,285,371 -59.34%
  QoQ % -75.69% 22.42% 24.25% 60.28% -67.84% 35.53% -
  Horiz. % 25.83% 106.28% 86.82% 69.87% 43.59% 135.53% 100.00%
PBT 15,043 10,376 2,290 6,222 20,075 58,269 41,378 -48.97%
  QoQ % 44.98% 353.10% -63.20% -69.01% -65.55% 40.82% -
  Horiz. % 36.36% 25.08% 5.53% 15.04% 48.52% 140.82% 100.00%
Tax -2,647 242 -3,660 -5,012 -5,187 -10,789 -10,467 -59.91%
  QoQ % -1,193.80% 106.61% 26.98% 3.37% 51.92% -3.08% -
  Horiz. % 25.29% -2.31% 34.97% 47.88% 49.56% 103.08% 100.00%
NP 12,396 10,618 -1,370 1,210 14,888 47,480 30,911 -45.53%
  QoQ % 16.75% 875.04% -213.22% -91.87% -68.64% 53.60% -
  Horiz. % 40.10% 34.35% -4.43% 3.91% 48.16% 153.60% 100.00%
NP to SH 12,349 14,706 1,595 4,218 17,553 47,763 30,759 -45.49%
  QoQ % -16.03% 822.01% -62.19% -75.97% -63.25% 55.28% -
  Horiz. % 40.15% 47.81% 5.19% 13.71% 57.07% 155.28% 100.00%
Tax Rate 17.60 % -2.33 % 159.83 % 80.55 % 25.84 % 18.52 % 25.30 % -21.44%
  QoQ % 855.36% -101.46% 98.42% 211.73% 39.52% -26.80% -
  Horiz. % 69.57% -9.21% 631.74% 318.38% 102.13% 73.20% 100.00%
Total Cost 319,631 1,355,412 1,117,265 896,859 545,423 1,694,582 1,254,460 -59.71%
  QoQ % -76.42% 21.32% 24.58% 64.43% -67.81% 35.08% -
  Horiz. % 25.48% 108.05% 89.06% 71.49% 43.48% 135.08% 100.00%
Net Worth 250,317 228,320 216,211 232,960 240,161 233,499 221,912 8.34%
  QoQ % 9.63% 5.60% -7.19% -3.00% 2.85% 5.22% -
  Horiz. % 112.80% 102.89% 97.43% 104.98% 108.22% 105.22% 100.00%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - 8,542 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 17.89 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 250,317 228,320 216,211 232,960 240,161 233,499 221,912 8.34%
  QoQ % 9.63% 5.60% -7.19% -3.00% 2.85% 5.22% -
  Horiz. % 112.80% 102.89% 97.43% 104.98% 108.22% 105.22% 100.00%
NOSH 185,420 179,779 177,222 176,485 176,589 189,837 192,967 -2.62%
  QoQ % 3.14% 1.44% 0.42% -0.06% -6.98% -1.62% -
  Horiz. % 96.09% 93.17% 91.84% 91.46% 91.51% 98.38% 100.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 3.73 % 0.78 % -0.12 % 0.13 % 2.66 % 2.73 % 2.40 % 34.07%
  QoQ % 378.21% 750.00% -192.31% -95.11% -2.56% 13.75% -
  Horiz. % 155.42% 32.50% -5.00% 5.42% 110.83% 113.75% 100.00%
ROE 4.93 % 6.44 % 0.74 % 1.81 % 7.31 % 20.46 % 13.86 % -49.70%
  QoQ % -23.45% 770.27% -59.12% -75.24% -64.27% 47.62% -
  Horiz. % 35.57% 46.46% 5.34% 13.06% 52.74% 147.62% 100.00%
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 179.07 759.83 629.66 508.86 317.30 917.66 666.11 -58.25%
  QoQ % -76.43% 20.67% 23.74% 60.37% -65.42% 37.76% -
  Horiz. % 26.88% 114.07% 94.53% 76.39% 47.63% 137.76% 100.00%
EPS 6.66 8.18 0.90 2.39 9.94 25.16 15.94 -44.02%
  QoQ % -18.58% 808.89% -62.34% -75.96% -60.49% 57.84% -
  Horiz. % 41.78% 51.32% 5.65% 14.99% 62.36% 157.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3500 1.2700 1.2200 1.3200 1.3600 1.2300 1.1500 11.25%
  QoQ % 6.30% 4.10% -7.58% -2.94% 10.57% 6.96% -
  Horiz. % 117.39% 110.43% 106.09% 114.78% 118.26% 106.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 170.85 702.92 574.21 462.12 288.32 896.41 661.41 -59.34%
  QoQ % -75.69% 22.42% 24.26% 60.28% -67.84% 35.53% -
  Horiz. % 25.83% 106.28% 86.82% 69.87% 43.59% 135.53% 100.00%
EPS 6.35 7.57 0.82 2.17 9.03 24.58 15.83 -45.52%
  QoQ % -16.12% 823.17% -62.21% -75.97% -63.26% 55.27% -
  Horiz. % 40.11% 47.82% 5.18% 13.71% 57.04% 155.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.2881 1.1749 1.1126 1.1987 1.2358 1.2015 1.1419 8.34%
  QoQ % 9.63% 5.60% -7.18% -3.00% 2.85% 5.22% -
  Horiz. % 112.80% 102.89% 97.43% 104.97% 108.22% 105.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.7000 0.5400 0.4300 0.7700 1.1200 1.3200 1.3000 -
P/RPS 0.39 0.07 0.07 0.15 0.35 0.14 0.20 55.89%
  QoQ % 457.14% 0.00% -53.33% -57.14% 150.00% -30.00% -
  Horiz. % 195.00% 35.00% 35.00% 75.00% 175.00% 70.00% 100.00%
P/EPS 10.51 6.60 47.78 32.22 11.27 5.25 8.16 18.32%
  QoQ % 59.24% -86.19% 48.29% 185.89% 114.67% -35.66% -
  Horiz. % 128.80% 80.88% 585.54% 394.85% 138.11% 64.34% 100.00%
EY 9.51 15.15 2.09 3.10 8.88 19.06 12.26 -15.54%
  QoQ % -37.23% 624.88% -32.58% -65.09% -53.41% 55.46% -
  Horiz. % 77.57% 123.57% 17.05% 25.29% 72.43% 155.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.43 0.35 0.58 0.82 1.07 1.13 -40.31%
  QoQ % 20.93% 22.86% -39.66% -29.27% -23.36% -5.31% -
  Horiz. % 46.02% 38.05% 30.97% 51.33% 72.57% 94.69% 100.00%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 -
Price 0.7800 0.6600 0.5700 0.5800 0.7800 1.1500 1.3000 -
P/RPS 0.44 0.09 0.09 0.11 0.25 0.13 0.20 68.91%
  QoQ % 388.89% 0.00% -18.18% -56.00% 92.31% -35.00% -
  Horiz. % 220.00% 45.00% 45.00% 55.00% 125.00% 65.00% 100.00%
P/EPS 11.71 8.07 63.33 24.27 7.85 4.57 8.16 27.14%
  QoQ % 45.11% -87.26% 160.94% 209.17% 71.77% -44.00% -
  Horiz. % 143.50% 98.90% 776.10% 297.43% 96.20% 56.00% 100.00%
EY 8.54 12.39 1.58 4.12 12.74 21.88 12.26 -21.37%
  QoQ % -31.07% 684.18% -61.65% -67.66% -41.77% 78.47% -
  Horiz. % 69.66% 101.06% 12.89% 33.61% 103.92% 178.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.58 0.52 0.47 0.44 0.57 0.93 1.13 -35.82%
  QoQ % 11.54% 10.64% 6.82% -22.81% -38.71% -17.70% -
  Horiz. % 51.33% 46.02% 41.59% 38.94% 50.44% 82.30% 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. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS