Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     74.52%    YoY -     410.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 284,933 1,222,086 925,387 629,860 332,027 1,366,030 1,115,895 -59.65%
  QoQ % -76.68% 32.06% 46.92% 89.70% -75.69% 22.42% -
  Horiz. % 25.53% 109.52% 82.93% 56.44% 29.75% 122.42% 100.00%
PBT -2,438 40,013 35,416 25,300 15,043 10,376 2,290 -
  QoQ % -106.09% 12.98% 39.98% 68.18% 44.98% 353.10% -
  Horiz. % -106.46% 1,747.29% 1,546.55% 1,104.80% 656.90% 453.10% 100.00%
Tax -16 -4,855 -4,810 -3,725 -2,647 242 -3,660 -97.30%
  QoQ % 99.67% -0.94% -29.13% -40.73% -1,193.80% 106.61% -
  Horiz. % 0.44% 132.65% 131.42% 101.78% 72.32% -6.61% 100.00%
NP -2,454 35,158 30,606 21,575 12,396 10,618 -1,370 47.34%
  QoQ % -106.98% 14.87% 41.86% 74.05% 16.75% 875.04% -
  Horiz. % 179.12% -2,566.28% -2,234.01% -1,574.82% -904.82% -775.04% 100.00%
NP to SH -2,520 35,114 30,402 21,552 12,349 14,706 1,595 -
  QoQ % -107.18% 15.50% 41.06% 74.52% -16.03% 822.01% -
  Horiz. % -157.99% 2,201.50% 1,906.08% 1,351.22% 774.23% 922.01% 100.00%
Tax Rate - % 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % 159.83 % -
  QoQ % 0.00% -10.68% -7.74% -16.36% 855.36% -101.46% -
  Horiz. % 0.00% 7.59% 8.50% 9.21% 11.01% -1.46% 100.00%
Total Cost 287,387 1,186,928 894,781 608,285 319,631 1,355,412 1,117,265 -59.45%
  QoQ % -75.79% 32.65% 47.10% 90.31% -76.42% 21.32% -
  Horiz. % 25.72% 106.24% 80.09% 54.44% 28.61% 121.32% 100.00%
Net Worth 257,641 262,935 260,163 255,733 250,317 228,320 216,211 12.36%
  QoQ % -2.01% 1.07% 1.73% 2.16% 9.63% 5.60% -
  Horiz. % 119.16% 121.61% 120.33% 118.28% 115.77% 105.60% 100.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 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
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 257,641 262,935 260,163 255,733 250,317 228,320 216,211 12.36%
  QoQ % -2.01% 1.07% 1.73% 2.16% 9.63% 5.60% -
  Horiz. % 119.16% 121.61% 120.33% 118.28% 115.77% 105.60% 100.00%
NOSH 188,059 186,479 185,831 185,313 185,420 179,779 177,222 4.03%
  QoQ % 0.85% 0.35% 0.28% -0.06% 3.14% 1.44% -
  Horiz. % 106.12% 105.22% 104.86% 104.57% 104.63% 101.44% 100.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -0.86 % 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -0.12 % 270.39%
  QoQ % -129.86% -12.99% -3.50% -8.04% 378.21% 750.00% -
  Horiz. % 716.67% -2,400.00% -2,758.33% -2,858.33% -3,108.33% -650.00% 100.00%
ROE -0.98 % 13.35 % 11.69 % 8.43 % 4.93 % 6.44 % 0.74 % -
  QoQ % -107.34% 14.20% 38.67% 70.99% -23.45% 770.27% -
  Horiz. % -132.43% 1,804.05% 1,579.73% 1,139.19% 666.22% 870.27% 100.00%
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 151.51 655.35 497.97 339.89 179.07 759.83 629.66 -61.21%
  QoQ % -76.88% 31.60% 46.51% 89.81% -76.43% 20.67% -
  Horiz. % 24.06% 104.08% 79.09% 53.98% 28.44% 120.67% 100.00%
EPS -1.34 18.83 16.36 11.63 6.66 8.18 0.90 -
  QoQ % -107.12% 15.10% 40.67% 74.62% -18.58% 808.89% -
  Horiz. % -148.89% 2,092.22% 1,817.78% 1,292.22% 740.00% 908.89% 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 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 8.01%
  QoQ % -2.84% 0.71% 1.45% 2.22% 6.30% 4.10% -
  Horiz. % 112.30% 115.57% 114.75% 113.11% 110.66% 104.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 146.62 628.85 476.18 324.11 170.85 702.92 574.21 -59.65%
  QoQ % -76.68% 32.06% 46.92% 89.70% -75.69% 22.42% -
  Horiz. % 25.53% 109.52% 82.93% 56.44% 29.75% 122.42% 100.00%
EPS -1.30 18.07 15.64 11.09 6.35 7.57 0.82 -
  QoQ % -107.19% 15.54% 41.03% 74.65% -16.12% 823.17% -
  Horiz. % -158.54% 2,203.66% 1,907.32% 1,352.44% 774.39% 923.17% 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 1.3257 1.3530 1.3387 1.3159 1.2881 1.1749 1.1126 12.36%
  QoQ % -2.02% 1.07% 1.73% 2.16% 9.63% 5.60% -
  Horiz. % 119.15% 121.61% 120.32% 118.27% 115.77% 105.60% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 -
P/RPS 0.48 0.11 0.14 0.21 0.39 0.07 0.07 259.67%
  QoQ % 336.36% -21.43% -33.33% -46.15% 457.14% 0.00% -
  Horiz. % 685.71% 157.14% 200.00% 300.00% 557.14% 100.00% 100.00%
P/EPS -54.48 3.72 4.28 6.02 10.51 6.60 47.78 -
  QoQ % -1,564.52% -13.08% -28.90% -42.72% 59.24% -86.19% -
  Horiz. % -114.02% 7.79% 8.96% 12.60% 22.00% 13.81% 100.00%
EY -1.84 26.90 23.37 16.61 9.51 15.15 2.09 -
  QoQ % -106.84% 15.10% 40.70% 74.66% -37.23% 624.88% -
  Horiz. % -88.04% 1,287.08% 1,118.18% 794.74% 455.02% 724.88% 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 0.53 0.50 0.50 0.51 0.52 0.43 0.35 31.77%
  QoQ % 6.00% 0.00% -1.96% -1.92% 20.93% 22.86% -
  Horiz. % 151.43% 142.86% 142.86% 145.71% 148.57% 122.86% 100.00%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 -
Price 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 -
P/RPS 0.52 0.14 0.16 0.21 0.44 0.09 0.09 220.96%
  QoQ % 271.43% -12.50% -23.81% -52.27% 388.89% 0.00% -
  Horiz. % 577.78% 155.56% 177.78% 233.33% 488.89% 100.00% 100.00%
P/EPS -58.96 4.78 4.77 6.02 11.71 8.07 63.33 -
  QoQ % -1,333.47% 0.21% -20.76% -48.59% 45.11% -87.26% -
  Horiz. % -93.10% 7.55% 7.53% 9.51% 18.49% 12.74% 100.00%
EY -1.70 20.92 20.97 16.61 8.54 12.39 1.58 -
  QoQ % -108.13% -0.24% 26.25% 94.50% -31.07% 684.18% -
  Horiz. % -107.59% 1,324.05% 1,327.22% 1,051.27% 540.51% 784.18% 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 0.58 0.64 0.56 0.51 0.58 0.52 0.47 15.01%
  QoQ % -9.38% 14.29% 9.80% -12.07% 11.54% 10.64% -
  Horiz. % 123.40% 136.17% 119.15% 108.51% 123.40% 110.64% 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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
6. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
7. Dr M can restore economy in two years, says Anwar save malaysia!!!
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers