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 - 194,337
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.
 


 

357  386  471  1046 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.11+0.02 
 TDM 0.31+0.035 
 PUC 0.055+0.02 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.34+0.04 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers