Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2011-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-Aug-2011  [#1]
Profit Trend QoQ -     -58.32%    YoY -     318.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 1,488,251 1,053,542 709,011 328,343 1,226,749 834,739 539,361 96.61%
  QoQ % 41.26% 48.59% 115.94% -73.23% 46.96% 54.76% -
  Horiz. % 275.93% 195.33% 131.45% 60.88% 227.44% 154.76% 100.00%
PBT 20,449 15,260 13,563 7,818 16,044 8,067 3,716 211.37%
  QoQ % 34.00% 12.51% 73.48% -51.27% 98.88% 117.09% -
  Horiz. % 550.30% 410.66% 364.99% 210.39% 431.75% 217.09% 100.00%
Tax -6,673 -5,399 -3,912 -2,308 -2,906 -1,925 -1,246 205.79%
  QoQ % -23.60% -38.01% -69.50% 20.58% -50.96% -54.49% -
  Horiz. % 535.55% 433.31% 313.96% 185.23% 233.23% 154.49% 100.00%
NP 13,776 9,861 9,651 5,510 13,138 6,142 2,470 214.17%
  QoQ % 39.70% 2.18% 75.15% -58.06% 113.90% 148.66% -
  Horiz. % 557.73% 399.23% 390.73% 223.08% 531.90% 248.66% 100.00%
NP to SH 13,873 9,587 9,459 5,495 13,185 5,903 2,355 225.83%
  QoQ % 44.71% 1.35% 72.14% -58.32% 123.36% 150.66% -
  Horiz. % 589.09% 407.09% 401.66% 233.33% 559.87% 250.66% 100.00%
Tax Rate 32.63 % 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 33.53 % -1.80%
  QoQ % -7.77% 22.68% -2.30% 63.00% -24.10% -28.84% -
  Horiz. % 97.32% 105.52% 86.01% 88.04% 54.01% 71.16% 100.00%
Total Cost 1,474,475 1,043,681 699,360 322,833 1,213,611 828,597 536,891 95.99%
  QoQ % 41.28% 49.23% 116.63% -73.40% 46.47% 54.33% -
  Horiz. % 274.63% 194.39% 130.26% 60.13% 226.04% 154.33% 100.00%
Net Worth 285,620 274,192 279,691 271,837 264,843 257,310 263,759 5.45%
  QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% -
  Horiz. % 108.29% 103.96% 106.04% 103.06% 100.41% 97.55% 100.00%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,885 - - - 5,430 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 68.02% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 285,620 274,192 279,691 271,837 264,843 257,310 263,759 5.45%
  QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% -
  Horiz. % 108.29% 103.96% 106.04% 103.06% 100.41% 97.55% 100.00%
NOSH 194,299 194,462 194,229 194,169 190,534 189,198 188,400 2.07%
  QoQ % -0.08% 0.12% 0.03% 1.91% 0.71% 0.42% -
  Horiz. % 103.13% 103.22% 103.09% 103.06% 101.13% 100.42% 100.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.93 % 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % 0.46 % 59.82%
  QoQ % -1.06% -30.88% -19.05% 57.01% 44.59% 60.87% -
  Horiz. % 202.17% 204.35% 295.65% 365.22% 232.61% 160.87% 100.00%
ROE 4.86 % 3.50 % 3.38 % 2.02 % 4.98 % 2.29 % 0.89 % 209.78%
  QoQ % 38.86% 3.55% 67.33% -59.44% 117.47% 157.30% -
  Horiz. % 546.07% 393.26% 379.78% 226.97% 559.55% 257.30% 100.00%
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 765.96 541.77 365.04 169.10 643.85 441.20 286.29 92.61%
  QoQ % 41.38% 48.41% 115.87% -73.74% 45.93% 54.11% -
  Horiz. % 267.55% 189.24% 127.51% 59.07% 224.89% 154.11% 100.00%
EPS 7.14 4.93 4.87 2.83 6.92 3.12 1.25 219.20%
  QoQ % 44.83% 1.23% 72.08% -59.10% 121.79% 149.60% -
  Horiz. % 571.20% 394.40% 389.60% 226.40% 553.60% 249.60% 100.00%
DPS 2.00 0.00 0.00 0.00 2.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 3.30%
  QoQ % 4.26% -2.08% 2.86% 0.72% 2.21% -2.86% -
  Horiz. % 105.00% 100.71% 102.86% 100.00% 99.29% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 765.81 542.12 364.84 168.96 631.25 429.53 277.54 96.61%
  QoQ % 41.26% 48.59% 115.93% -73.23% 46.96% 54.76% -
  Horiz. % 275.93% 195.33% 131.45% 60.88% 227.44% 154.76% 100.00%
EPS 7.14 4.93 4.87 2.83 6.78 3.04 1.21 226.19%
  QoQ % 44.83% 1.23% 72.08% -58.26% 123.03% 151.24% -
  Horiz. % 590.08% 407.44% 402.48% 233.88% 560.33% 251.24% 100.00%
DPS 2.00 0.00 0.00 0.00 2.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.68% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4697 1.4109 1.4392 1.3988 1.3628 1.3240 1.3572 5.45%
  QoQ % 4.17% -1.97% 2.89% 2.64% 2.93% -2.45% -
  Horiz. % 108.29% 103.96% 106.04% 103.07% 100.41% 97.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 -
P/RPS 0.07 0.11 0.15 0.33 0.09 0.15 0.24 -55.99%
  QoQ % -36.36% -26.67% -54.55% 266.67% -40.00% -37.50% -
  Horiz. % 29.17% 45.83% 62.50% 137.50% 37.50% 62.50% 100.00%
P/EPS 7.56 12.17 11.29 19.43 8.82 21.47 54.40 -73.14%
  QoQ % -37.88% 7.79% -41.89% 120.29% -58.92% -60.53% -
  Horiz. % 13.90% 22.37% 20.75% 35.72% 16.21% 39.47% 100.00%
EY 13.22 8.22 8.85 5.15 11.34 4.66 1.84 271.90%
  QoQ % 60.83% -7.12% 71.84% -54.59% 143.35% 153.26% -
  Horiz. % 718.48% 446.74% 480.98% 279.89% 616.30% 253.26% 100.00%
DY 3.70 0.00 0.00 0.00 4.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.43 0.38 0.39 0.44 0.49 0.49 -17.06%
  QoQ % -13.95% 13.16% -2.56% -11.36% -10.20% 0.00% -
  Horiz. % 75.51% 87.76% 77.55% 79.59% 89.80% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 -
Price 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 -
P/RPS 0.07 0.10 0.16 0.31 0.09 0.14 0.24 -55.99%
  QoQ % -30.00% -37.50% -48.39% 244.44% -35.71% -41.67% -
  Horiz. % 29.17% 41.67% 66.67% 129.17% 37.50% 58.33% 100.00%
P/EPS 7.84 11.16 11.91 18.37 8.53 19.71 56.00 -73.01%
  QoQ % -29.75% -6.30% -35.17% 115.36% -56.72% -64.80% -
  Horiz. % 14.00% 19.93% 21.27% 32.80% 15.23% 35.20% 100.00%
EY 12.75 8.96 8.40 5.44 11.73 5.07 1.79 269.76%
  QoQ % 42.30% 6.67% 54.41% -53.62% 131.36% 183.24% -
  Horiz. % 712.29% 500.56% 469.27% 303.91% 655.31% 283.24% 100.00%
DY 3.57 0.00 0.00 0.00 4.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.38 0.39 0.40 0.37 0.42 0.45 0.50 -16.71%
  QoQ % -2.56% -2.50% 8.11% -11.90% -6.67% -10.00% -
  Horiz. % 76.00% 78.00% 80.00% 74.00% 84.00% 90.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS