Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2011-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 20-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     72.14%    YoY -     301.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 441,700 1,488,251 1,053,542 709,011 328,343 1,226,749 834,739 -34.45%
  QoQ % -70.32% 41.26% 48.59% 115.94% -73.23% 46.96% -
  Horiz. % 52.91% 178.29% 126.21% 84.94% 39.33% 146.96% 100.00%
PBT 3,351 20,449 15,260 13,563 7,818 16,044 8,067 -44.18%
  QoQ % -83.61% 34.00% 12.51% 73.48% -51.27% 98.88% -
  Horiz. % 41.54% 253.49% 189.17% 168.13% 96.91% 198.88% 100.00%
Tax -1,081 -6,673 -5,399 -3,912 -2,308 -2,906 -1,925 -31.81%
  QoQ % 83.80% -23.60% -38.01% -69.50% 20.58% -50.96% -
  Horiz. % 56.16% 346.65% 280.47% 203.22% 119.90% 150.96% 100.00%
NP 2,270 13,776 9,861 9,651 5,510 13,138 6,142 -48.34%
  QoQ % -83.52% 39.70% 2.18% 75.15% -58.06% 113.90% -
  Horiz. % 36.96% 224.29% 160.55% 157.13% 89.71% 213.90% 100.00%
NP to SH 2,189 13,873 9,587 9,459 5,495 13,185 5,903 -48.23%
  QoQ % -84.22% 44.71% 1.35% 72.14% -58.32% 123.36% -
  Horiz. % 37.08% 235.02% 162.41% 160.24% 93.09% 223.36% 100.00%
Tax Rate 32.26 % 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 22.16%
  QoQ % -1.13% -7.77% 22.68% -2.30% 63.00% -24.10% -
  Horiz. % 135.21% 136.76% 148.28% 120.87% 123.72% 75.90% 100.00%
Total Cost 439,430 1,474,475 1,043,681 699,360 322,833 1,213,611 828,597 -34.36%
  QoQ % -70.20% 41.28% 49.23% 116.63% -73.40% 46.47% -
  Horiz. % 53.03% 177.95% 125.96% 84.40% 38.96% 146.47% 100.00%
Net Worth 284,763 285,620 274,192 279,691 271,837 264,843 257,310 6.96%
  QoQ % -0.30% 4.17% -1.97% 2.89% 2.64% 2.93% -
  Horiz. % 110.67% 111.00% 106.56% 108.70% 105.65% 102.93% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 3,885 - - - 5,430 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 68.02% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 284,763 285,620 274,192 279,691 271,837 264,843 257,310 6.96%
  QoQ % -0.30% 4.17% -1.97% 2.89% 2.64% 2.93% -
  Horiz. % 110.67% 111.00% 106.56% 108.70% 105.65% 102.93% 100.00%
NOSH 193,716 194,299 194,462 194,229 194,169 190,534 189,198 1.58%
  QoQ % -0.30% -0.08% 0.12% 0.03% 1.91% 0.71% -
  Horiz. % 102.39% 102.70% 102.78% 102.66% 102.63% 100.71% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.51 % 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % -21.89%
  QoQ % -45.16% -1.06% -30.88% -19.05% 57.01% 44.59% -
  Horiz. % 68.92% 125.68% 127.03% 183.78% 227.03% 144.59% 100.00%
ROE 0.77 % 4.86 % 3.50 % 3.38 % 2.02 % 4.98 % 2.29 % -51.49%
  QoQ % -84.16% 38.86% 3.55% 67.33% -59.44% 117.47% -
  Horiz. % 33.62% 212.23% 152.84% 147.60% 88.21% 217.47% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 228.01 765.96 541.77 365.04 169.10 643.85 441.20 -35.47%
  QoQ % -70.23% 41.38% 48.41% 115.87% -73.74% 45.93% -
  Horiz. % 51.68% 173.61% 122.79% 82.74% 38.33% 145.93% 100.00%
EPS 1.13 7.14 4.93 4.87 2.83 6.92 3.12 -49.03%
  QoQ % -84.17% 44.83% 1.23% 72.08% -59.10% 121.79% -
  Horiz. % 36.22% 228.85% 158.01% 156.09% 90.71% 221.79% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.18% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 5.30%
  QoQ % 0.00% 4.26% -2.08% 2.86% 0.72% 2.21% -
  Horiz. % 108.09% 108.09% 103.68% 105.88% 102.94% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 227.29 765.81 542.12 364.84 168.96 631.25 429.53 -34.45%
  QoQ % -70.32% 41.26% 48.59% 115.93% -73.23% 46.96% -
  Horiz. % 52.92% 178.29% 126.21% 84.94% 39.34% 146.96% 100.00%
EPS 1.13 7.14 4.93 4.87 2.83 6.78 3.04 -48.15%
  QoQ % -84.17% 44.83% 1.23% 72.08% -58.26% 123.03% -
  Horiz. % 37.17% 234.87% 162.17% 160.20% 93.09% 223.03% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 71.68% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4653 1.4697 1.4109 1.4392 1.3988 1.3628 1.3240 6.96%
  QoQ % -0.30% 4.17% -1.97% 2.89% 2.64% 2.93% -
  Horiz. % 110.67% 111.00% 106.56% 108.70% 105.65% 102.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 -
P/RPS 0.24 0.07 0.11 0.15 0.33 0.09 0.15 36.60%
  QoQ % 242.86% -36.36% -26.67% -54.55% 266.67% -40.00% -
  Horiz. % 160.00% 46.67% 73.33% 100.00% 220.00% 60.00% 100.00%
P/EPS 48.67 7.56 12.17 11.29 19.43 8.82 21.47 72.14%
  QoQ % 543.78% -37.88% 7.79% -41.89% 120.29% -58.92% -
  Horiz. % 226.69% 35.21% 56.68% 52.59% 90.50% 41.08% 100.00%
EY 2.05 13.22 8.22 8.85 5.15 11.34 4.66 -42.01%
  QoQ % -84.49% 60.83% -7.12% 71.84% -54.59% 143.35% -
  Horiz. % 43.99% 283.69% 176.39% 189.91% 110.52% 243.35% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 4.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.37 0.43 0.38 0.39 0.44 0.49 -17.01%
  QoQ % 0.00% -13.95% 13.16% -2.56% -11.36% -10.20% -
  Horiz. % 75.51% 75.51% 87.76% 77.55% 79.59% 89.80% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 -
Price 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 -
P/RPS 0.24 0.07 0.10 0.16 0.31 0.09 0.14 43.00%
  QoQ % 242.86% -30.00% -37.50% -48.39% 244.44% -35.71% -
  Horiz. % 171.43% 50.00% 71.43% 114.29% 221.43% 64.29% 100.00%
P/EPS 47.79 7.84 11.16 11.91 18.37 8.53 19.71 80.00%
  QoQ % 509.57% -29.75% -6.30% -35.17% 115.36% -56.72% -
  Horiz. % 242.47% 39.78% 56.62% 60.43% 93.20% 43.28% 100.00%
EY 2.09 12.75 8.96 8.40 5.44 11.73 5.07 -44.46%
  QoQ % -83.61% 42.30% 6.67% 54.41% -53.62% 131.36% -
  Horiz. % 41.22% 251.48% 176.73% 165.68% 107.30% 231.36% 100.00%
DY 0.00 3.57 0.00 0.00 0.00 4.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.38 0.39 0.40 0.37 0.42 0.45 -12.18%
  QoQ % -2.63% -2.56% -2.50% 8.11% -11.90% -6.67% -
  Horiz. % 82.22% 84.44% 86.67% 88.89% 82.22% 93.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS