Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2009-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 31-May-2009  [#4]
Profit Trend QoQ -     822.01%    YoY -     -69.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 925,387 629,860 332,027 1,366,030 1,115,895 898,069 560,311 39.85%
  QoQ % 46.92% 89.70% -75.69% 22.42% 24.25% 60.28% -
  Horiz. % 165.16% 112.41% 59.26% 243.80% 199.16% 160.28% 100.00%
PBT 35,416 25,300 15,043 10,376 2,290 6,222 20,075 46.16%
  QoQ % 39.98% 68.18% 44.98% 353.10% -63.20% -69.01% -
  Horiz. % 176.42% 126.03% 74.93% 51.69% 11.41% 30.99% 100.00%
Tax -4,810 -3,725 -2,647 242 -3,660 -5,012 -5,187 -4.92%
  QoQ % -29.13% -40.73% -1,193.80% 106.61% 26.98% 3.37% -
  Horiz. % 92.73% 71.81% 51.03% -4.67% 70.56% 96.63% 100.00%
NP 30,606 21,575 12,396 10,618 -1,370 1,210 14,888 61.89%
  QoQ % 41.86% 74.05% 16.75% 875.04% -213.22% -91.87% -
  Horiz. % 205.57% 144.92% 83.26% 71.32% -9.20% 8.13% 100.00%
NP to SH 30,402 21,552 12,349 14,706 1,595 4,218 17,553 44.37%
  QoQ % 41.06% 74.52% -16.03% 822.01% -62.19% -75.97% -
  Horiz. % 173.20% 122.78% 70.35% 83.78% 9.09% 24.03% 100.00%
Tax Rate 13.58 % 14.72 % 17.60 % -2.33 % 159.83 % 80.55 % 25.84 % -34.95%
  QoQ % -7.74% -16.36% 855.36% -101.46% 98.42% 211.73% -
  Horiz. % 52.55% 56.97% 68.11% -9.02% 618.54% 311.73% 100.00%
Total Cost 894,781 608,285 319,631 1,355,412 1,117,265 896,859 545,423 39.22%
  QoQ % 47.10% 90.31% -76.42% 21.32% 24.58% 64.43% -
  Horiz. % 164.05% 111.53% 58.60% 248.51% 204.84% 164.43% 100.00%
Net Worth 260,163 255,733 250,317 228,320 216,211 232,960 240,161 5.49%
  QoQ % 1.73% 2.16% 9.63% 5.60% -7.19% -3.00% -
  Horiz. % 108.33% 106.48% 104.23% 95.07% 90.03% 97.00% 100.00%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 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
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 260,163 255,733 250,317 228,320 216,211 232,960 240,161 5.49%
  QoQ % 1.73% 2.16% 9.63% 5.60% -7.19% -3.00% -
  Horiz. % 108.33% 106.48% 104.23% 95.07% 90.03% 97.00% 100.00%
NOSH 185,831 185,313 185,420 179,779 177,222 176,485 176,589 3.47%
  QoQ % 0.28% -0.06% 3.14% 1.44% 0.42% -0.06% -
  Horiz. % 105.23% 104.94% 105.00% 101.81% 100.36% 99.94% 100.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 3.31 % 3.43 % 3.73 % 0.78 % -0.12 % 0.13 % 2.66 % 15.74%
  QoQ % -3.50% -8.04% 378.21% 750.00% -192.31% -95.11% -
  Horiz. % 124.44% 128.95% 140.23% 29.32% -4.51% 4.89% 100.00%
ROE 11.69 % 8.43 % 4.93 % 6.44 % 0.74 % 1.81 % 7.31 % 36.87%
  QoQ % 38.67% 70.99% -23.45% 770.27% -59.12% -75.24% -
  Horiz. % 159.92% 115.32% 67.44% 88.10% 10.12% 24.76% 100.00%
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 497.97 339.89 179.07 759.83 629.66 508.86 317.30 35.16%
  QoQ % 46.51% 89.81% -76.43% 20.67% 23.74% 60.37% -
  Horiz. % 156.94% 107.12% 56.44% 239.47% 198.44% 160.37% 100.00%
EPS 16.36 11.63 6.66 8.18 0.90 2.39 9.94 39.53%
  QoQ % 40.67% 74.62% -18.58% 808.89% -62.34% -75.96% -
  Horiz. % 164.59% 117.00% 67.00% 82.29% 9.05% 24.04% 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 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.96%
  QoQ % 1.45% 2.22% 6.30% 4.10% -7.58% -2.94% -
  Horiz. % 102.94% 101.47% 99.26% 93.38% 89.71% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 476.18 324.11 170.85 702.92 574.21 462.12 288.32 39.85%
  QoQ % 46.92% 89.70% -75.69% 22.42% 24.26% 60.28% -
  Horiz. % 165.16% 112.41% 59.26% 243.80% 199.16% 160.28% 100.00%
EPS 15.64 11.09 6.35 7.57 0.82 2.17 9.03 44.37%
  QoQ % 41.03% 74.65% -16.12% 823.17% -62.21% -75.97% -
  Horiz. % 173.20% 122.81% 70.32% 83.83% 9.08% 24.03% 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 1.3387 1.3159 1.2881 1.1749 1.1126 1.1987 1.2358 5.49%
  QoQ % 1.73% 2.16% 9.63% 5.60% -7.18% -3.00% -
  Horiz. % 108.33% 106.48% 104.23% 95.07% 90.03% 97.00% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 -
P/RPS 0.14 0.21 0.39 0.07 0.07 0.15 0.35 -45.80%
  QoQ % -33.33% -46.15% 457.14% 0.00% -53.33% -57.14% -
  Horiz. % 40.00% 60.00% 111.43% 20.00% 20.00% 42.86% 100.00%
P/EPS 4.28 6.02 10.51 6.60 47.78 32.22 11.27 -47.65%
  QoQ % -28.90% -42.72% 59.24% -86.19% 48.29% 185.89% -
  Horiz. % 37.98% 53.42% 93.26% 58.56% 423.96% 285.89% 100.00%
EY 23.37 16.61 9.51 15.15 2.09 3.10 8.88 90.96%
  QoQ % 40.70% 74.66% -37.23% 624.88% -32.58% -65.09% -
  Horiz. % 263.18% 187.05% 107.09% 170.61% 23.54% 34.91% 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 0.51 0.52 0.43 0.35 0.58 0.82 -28.16%
  QoQ % -1.96% -1.92% 20.93% 22.86% -39.66% -29.27% -
  Horiz. % 60.98% 62.20% 63.41% 52.44% 42.68% 70.73% 100.00%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 -
Price 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 -
P/RPS 0.16 0.21 0.44 0.09 0.09 0.11 0.25 -25.80%
  QoQ % -23.81% -52.27% 388.89% 0.00% -18.18% -56.00% -
  Horiz. % 64.00% 84.00% 176.00% 36.00% 36.00% 44.00% 100.00%
P/EPS 4.77 6.02 11.71 8.07 63.33 24.27 7.85 -28.32%
  QoQ % -20.76% -48.59% 45.11% -87.26% 160.94% 209.17% -
  Horiz. % 60.76% 76.69% 149.17% 102.80% 806.75% 309.17% 100.00%
EY 20.97 16.61 8.54 12.39 1.58 4.12 12.74 39.53%
  QoQ % 26.25% 94.50% -31.07% 684.18% -61.65% -67.66% -
  Horiz. % 164.60% 130.38% 67.03% 97.25% 12.40% 32.34% 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 0.56 0.51 0.58 0.52 0.47 0.44 0.57 -1.18%
  QoQ % 9.80% -12.07% 11.54% 10.64% 6.82% -22.81% -
  Horiz. % 98.25% 89.47% 101.75% 91.23% 82.46% 77.19% 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.
 


 

337  211  530  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers