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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

543  342  580  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.08-0.13 
 MTOUCHE 0.090.00 
 SERBADK 0.630.00 
 HHHCORP 0.190.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 
 GREENYB 0.30+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. Why Parliament should reconvene - Koon Yew Yin Koon Yew Yin's Blog
4. Poh Kong’s profit shot through the roof - Koon Yew Yin Koon Yew Yin's Blog
5. [转贴] [Video:浅谈KOBAY TECHNOLOGY BHD, KOBAY, 6971] - James的股票投资James Share Investing James的股票投资James Share Investing
6. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
7. 下跌股:优乐 99仙支撑 南洋行家论股
8. [转贴] [Video:浅谈CENSOF HOLDINGS BHD, CENSOF, 5195] - James的股票投资James Share Investing James的股票投资James Share Investing
PARTNERS & BROKERS