Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     -16.03%    YoY -     -29.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 1,222,086 925,387 629,860 332,027 1,366,030 1,115,895 898,069 22.82%
  QoQ % 32.06% 46.92% 89.70% -75.69% 22.42% 24.25% -
  Horiz. % 136.08% 103.04% 70.13% 36.97% 152.11% 124.25% 100.00%
PBT 40,013 35,416 25,300 15,043 10,376 2,290 6,222 246.21%
  QoQ % 12.98% 39.98% 68.18% 44.98% 353.10% -63.20% -
  Horiz. % 643.09% 569.21% 406.62% 241.77% 166.76% 36.80% 100.00%
Tax -4,855 -4,810 -3,725 -2,647 242 -3,660 -5,012 -2.10%
  QoQ % -0.94% -29.13% -40.73% -1,193.80% 106.61% 26.98% -
  Horiz. % 96.87% 95.97% 74.32% 52.81% -4.83% 73.02% 100.00%
NP 35,158 30,606 21,575 12,396 10,618 -1,370 1,210 847.07%
  QoQ % 14.87% 41.86% 74.05% 16.75% 875.04% -213.22% -
  Horiz. % 2,905.62% 2,529.42% 1,783.06% 1,024.46% 877.52% -113.22% 100.00%
NP to SH 35,114 30,402 21,552 12,349 14,706 1,595 4,218 311.29%
  QoQ % 15.50% 41.06% 74.52% -16.03% 822.01% -62.19% -
  Horiz. % 832.48% 720.77% 510.95% 292.77% 348.65% 37.81% 100.00%
Tax Rate 12.13 % 13.58 % 14.72 % 17.60 % -2.33 % 159.83 % 80.55 % -71.73%
  QoQ % -10.68% -7.74% -16.36% 855.36% -101.46% 98.42% -
  Horiz. % 15.06% 16.86% 18.27% 21.85% -2.89% 198.42% 100.00%
Total Cost 1,186,928 894,781 608,285 319,631 1,355,412 1,117,265 896,859 20.56%
  QoQ % 32.65% 47.10% 90.31% -76.42% 21.32% 24.58% -
  Horiz. % 132.34% 99.77% 67.82% 35.64% 151.13% 124.58% 100.00%
Net Worth 262,935 260,163 255,733 250,317 228,320 216,211 232,960 8.41%
  QoQ % 1.07% 1.73% 2.16% 9.63% 5.60% -7.19% -
  Horiz. % 112.87% 111.68% 109.78% 107.45% 98.01% 92.81% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 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
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 262,935 260,163 255,733 250,317 228,320 216,211 232,960 8.41%
  QoQ % 1.07% 1.73% 2.16% 9.63% 5.60% -7.19% -
  Horiz. % 112.87% 111.68% 109.78% 107.45% 98.01% 92.81% 100.00%
NOSH 186,479 185,831 185,313 185,420 179,779 177,222 176,485 3.74%
  QoQ % 0.35% 0.28% -0.06% 3.14% 1.44% 0.42% -
  Horiz. % 105.66% 105.30% 105.00% 105.06% 101.87% 100.42% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 2.88 % 3.31 % 3.43 % 3.73 % 0.78 % -0.12 % 0.13 % 690.29%
  QoQ % -12.99% -3.50% -8.04% 378.21% 750.00% -192.31% -
  Horiz. % 2,215.38% 2,546.15% 2,638.46% 2,869.23% 600.00% -92.31% 100.00%
ROE 13.35 % 11.69 % 8.43 % 4.93 % 6.44 % 0.74 % 1.81 % 279.37%
  QoQ % 14.20% 38.67% 70.99% -23.45% 770.27% -59.12% -
  Horiz. % 737.57% 645.86% 465.75% 272.38% 355.80% 40.88% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 655.35 497.97 339.89 179.07 759.83 629.66 508.86 18.39%
  QoQ % 31.60% 46.51% 89.81% -76.43% 20.67% 23.74% -
  Horiz. % 128.79% 97.86% 66.79% 35.19% 149.32% 123.74% 100.00%
EPS 18.83 16.36 11.63 6.66 8.18 0.90 2.39 296.44%
  QoQ % 15.10% 40.67% 74.62% -18.58% 808.89% -62.34% -
  Horiz. % 787.87% 684.52% 486.61% 278.66% 342.26% 37.66% 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 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 4.50%
  QoQ % 0.71% 1.45% 2.22% 6.30% 4.10% -7.58% -
  Horiz. % 106.82% 106.06% 104.55% 102.27% 96.21% 92.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 628.85 476.18 324.11 170.85 702.92 574.21 462.12 22.82%
  QoQ % 32.06% 46.92% 89.70% -75.69% 22.42% 24.26% -
  Horiz. % 136.08% 103.04% 70.14% 36.97% 152.11% 124.26% 100.00%
EPS 18.07 15.64 11.09 6.35 7.57 0.82 2.17 311.36%
  QoQ % 15.54% 41.03% 74.65% -16.12% 823.17% -62.21% -
  Horiz. % 832.72% 720.74% 511.06% 292.63% 348.85% 37.79% 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 1.3530 1.3387 1.3159 1.2881 1.1749 1.1126 1.1987 8.42%
  QoQ % 1.07% 1.73% 2.16% 9.63% 5.60% -7.18% -
  Horiz. % 112.87% 111.68% 109.78% 107.46% 98.01% 92.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 -
P/RPS 0.11 0.14 0.21 0.39 0.07 0.07 0.15 -18.69%
  QoQ % -21.43% -33.33% -46.15% 457.14% 0.00% -53.33% -
  Horiz. % 73.33% 93.33% 140.00% 260.00% 46.67% 46.67% 100.00%
P/EPS 3.72 4.28 6.02 10.51 6.60 47.78 32.22 -76.32%
  QoQ % -13.08% -28.90% -42.72% 59.24% -86.19% 48.29% -
  Horiz. % 11.55% 13.28% 18.68% 32.62% 20.48% 148.29% 100.00%
EY 26.90 23.37 16.61 9.51 15.15 2.09 3.10 322.83%
  QoQ % 15.10% 40.70% 74.66% -37.23% 624.88% -32.58% -
  Horiz. % 867.74% 753.87% 535.81% 306.77% 488.71% 67.42% 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 0.50 0.50 0.51 0.52 0.43 0.35 0.58 -9.43%
  QoQ % 0.00% -1.96% -1.92% 20.93% 22.86% -39.66% -
  Horiz. % 86.21% 86.21% 87.93% 89.66% 74.14% 60.34% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 -
Price 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 -
P/RPS 0.14 0.16 0.21 0.44 0.09 0.09 0.11 17.46%
  QoQ % -12.50% -23.81% -52.27% 388.89% 0.00% -18.18% -
  Horiz. % 127.27% 145.45% 190.91% 400.00% 81.82% 81.82% 100.00%
P/EPS 4.78 4.77 6.02 11.71 8.07 63.33 24.27 -66.18%
  QoQ % 0.21% -20.76% -48.59% 45.11% -87.26% 160.94% -
  Horiz. % 19.70% 19.65% 24.80% 48.25% 33.25% 260.94% 100.00%
EY 20.92 20.97 16.61 8.54 12.39 1.58 4.12 195.71%
  QoQ % -0.24% 26.25% 94.50% -31.07% 684.18% -61.65% -
  Horiz. % 507.77% 508.98% 403.16% 207.28% 300.73% 38.35% 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 0.64 0.56 0.51 0.58 0.52 0.47 0.44 28.41%
  QoQ % 14.29% 9.80% -12.07% 11.54% 10.64% 6.82% -
  Horiz. % 145.45% 127.27% 115.91% 131.82% 118.18% 106.82% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers