Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2012-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     -84.22%    YoY -     -60.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 1,728,625 1,287,174 885,705 441,700 1,488,251 1,053,542 709,011 81.05%
  QoQ % 34.30% 45.33% 100.52% -70.32% 41.26% 48.59% -
  Horiz. % 243.81% 181.54% 124.92% 62.30% 209.91% 148.59% 100.00%
PBT 15,776 12,197 8,747 3,351 20,449 15,260 13,563 10.59%
  QoQ % 29.34% 39.44% 161.03% -83.61% 34.00% 12.51% -
  Horiz. % 116.32% 89.93% 64.49% 24.71% 150.77% 112.51% 100.00%
Tax -8,753 -6,514 -4,474 -1,081 -6,673 -5,399 -3,912 70.99%
  QoQ % -34.37% -45.60% -313.88% 83.80% -23.60% -38.01% -
  Horiz. % 223.75% 166.51% 114.37% 27.63% 170.58% 138.01% 100.00%
NP 7,023 5,683 4,273 2,270 13,776 9,861 9,651 -19.08%
  QoQ % 23.58% 33.00% 88.24% -83.52% 39.70% 2.18% -
  Horiz. % 72.77% 58.89% 44.28% 23.52% 142.74% 102.18% 100.00%
NP to SH 7,755 5,886 4,341 2,189 13,873 9,587 9,459 -12.39%
  QoQ % 31.75% 35.59% 98.31% -84.22% 44.71% 1.35% -
  Horiz. % 81.99% 62.23% 45.89% 23.14% 146.66% 101.35% 100.00%
Tax Rate 55.48 % 53.41 % 51.15 % 32.26 % 32.63 % 35.38 % 28.84 % 54.62%
  QoQ % 3.88% 4.42% 58.56% -1.13% -7.77% 22.68% -
  Horiz. % 192.37% 185.19% 177.36% 111.86% 113.14% 122.68% 100.00%
Total Cost 1,721,602 1,281,491 881,432 439,430 1,474,475 1,043,681 699,360 82.21%
  QoQ % 34.34% 45.39% 100.59% -70.20% 41.28% 49.23% -
  Horiz. % 246.17% 183.24% 126.03% 62.83% 210.83% 149.23% 100.00%
Net Worth 284,285 284,619 282,940 284,763 285,620 274,192 279,691 1.09%
  QoQ % -0.12% 0.59% -0.64% -0.30% 4.17% -1.97% -
  Horiz. % 101.64% 101.76% 101.16% 101.81% 102.12% 98.03% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,867 - - - 3,885 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.53% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 49.88 % - % - % - % 28.01 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 178.08% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 284,285 284,619 282,940 284,763 285,620 274,192 279,691 1.09%
  QoQ % -0.12% 0.59% -0.64% -0.30% 4.17% -1.97% -
  Horiz. % 101.64% 101.76% 101.16% 101.81% 102.12% 98.03% 100.00%
NOSH 193,391 193,618 193,794 193,716 194,299 194,462 194,229 -0.29%
  QoQ % -0.12% -0.09% 0.04% -0.30% -0.08% 0.12% -
  Horiz. % 99.57% 99.69% 99.78% 99.74% 100.04% 100.12% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 0.41 % 0.44 % 0.48 % 0.51 % 0.93 % 0.94 % 1.36 % -55.01%
  QoQ % -6.82% -8.33% -5.88% -45.16% -1.06% -30.88% -
  Horiz. % 30.15% 32.35% 35.29% 37.50% 68.38% 69.12% 100.00%
ROE 2.73 % 2.07 % 1.53 % 0.77 % 4.86 % 3.50 % 3.38 % -13.26%
  QoQ % 31.88% 35.29% 98.70% -84.16% 38.86% 3.55% -
  Horiz. % 80.77% 61.24% 45.27% 22.78% 143.79% 103.55% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 893.85 664.80 457.03 228.01 765.96 541.77 365.04 81.57%
  QoQ % 34.45% 45.46% 100.44% -70.23% 41.38% 48.41% -
  Horiz. % 244.86% 182.12% 125.20% 62.46% 209.83% 148.41% 100.00%
EPS 4.01 3.04 2.24 1.13 7.14 4.93 4.87 -12.14%
  QoQ % 31.91% 35.71% 98.23% -84.17% 44.83% 1.23% -
  Horiz. % 82.34% 62.42% 46.00% 23.20% 146.61% 101.23% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.38%
  QoQ % 0.00% 0.68% -0.68% 0.00% 4.26% -2.08% -
  Horiz. % 102.08% 102.08% 101.39% 102.08% 102.08% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 889.50 662.34 455.76 227.29 765.81 542.12 364.84 81.05%
  QoQ % 34.30% 45.33% 100.52% -70.32% 41.26% 48.59% -
  Horiz. % 243.81% 181.54% 124.92% 62.30% 209.90% 148.59% 100.00%
EPS 3.99 3.03 2.23 1.13 7.14 4.93 4.87 -12.43%
  QoQ % 31.68% 35.87% 97.35% -84.17% 44.83% 1.23% -
  Horiz. % 81.93% 62.22% 45.79% 23.20% 146.61% 101.23% 100.00%
DPS 1.99 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4628 1.4646 1.4559 1.4653 1.4697 1.4109 1.4392 1.09%
  QoQ % -0.12% 0.60% -0.64% -0.30% 4.17% -1.97% -
  Horiz. % 101.64% 101.76% 101.16% 101.81% 102.12% 98.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.5450 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 -
P/RPS 0.06 0.07 0.12 0.24 0.07 0.11 0.15 -45.68%
  QoQ % -14.29% -41.67% -50.00% 242.86% -36.36% -26.67% -
  Horiz. % 40.00% 46.67% 80.00% 160.00% 46.67% 73.33% 100.00%
P/EPS 13.59 15.46 24.11 48.67 7.56 12.17 11.29 13.14%
  QoQ % -12.10% -35.88% -50.46% 543.78% -37.88% 7.79% -
  Horiz. % 120.37% 136.94% 213.55% 431.09% 66.96% 107.79% 100.00%
EY 7.36 6.47 4.15 2.05 13.22 8.22 8.85 -11.56%
  QoQ % 13.76% 55.90% 102.44% -84.49% 60.83% -7.12% -
  Horiz. % 83.16% 73.11% 46.89% 23.16% 149.38% 92.88% 100.00%
DY 3.67 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.32 0.37 0.37 0.37 0.43 0.38 -1.76%
  QoQ % 15.63% -13.51% 0.00% 0.00% -13.95% 13.16% -
  Horiz. % 97.37% 84.21% 97.37% 97.37% 97.37% 113.16% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 -
Price 0.5250 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 -
P/RPS 0.06 0.07 0.11 0.24 0.07 0.10 0.16 -47.97%
  QoQ % -14.29% -36.36% -54.17% 242.86% -30.00% -37.50% -
  Horiz. % 37.50% 43.75% 68.75% 150.00% 43.75% 62.50% 100.00%
P/EPS 13.09 15.46 21.88 47.79 7.84 11.16 11.91 6.49%
  QoQ % -15.33% -29.34% -54.22% 509.57% -29.75% -6.30% -
  Horiz. % 109.91% 129.81% 183.71% 401.26% 65.83% 93.70% 100.00%
EY 7.64 6.47 4.57 2.09 12.75 8.96 8.40 -6.12%
  QoQ % 18.08% 41.58% 118.66% -83.61% 42.30% 6.67% -
  Horiz. % 90.95% 77.02% 54.40% 24.88% 151.79% 106.67% 100.00%
DY 3.81 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.32 0.34 0.37 0.38 0.39 0.40 -6.78%
  QoQ % 12.50% -5.88% -8.11% -2.63% -2.56% -2.50% -
  Horiz. % 90.00% 80.00% 85.00% 92.50% 95.00% 97.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

348  277  621  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015+0.005 
 FINTEC 0.0250.00 
 SAUDEE 0.095+0.005 
 KANGER 0.07+0.005 
 KAB 0.605-0.005 
 DNEX 0.76+0.005 
 YBS 0.475+0.025 
 SBCCORP 0.60+0.09 
 VSOLAR-WB 0.015+0.005 
 SERBADK 0.405-0.005 
PARTNERS & BROKERS