Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2011-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-May-2011  [#4]
Profit Trend QoQ -     123.36%    YoY -     -62.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 1,053,542 709,011 328,343 1,226,749 834,739 539,361 284,933 139.31%
  QoQ % 48.59% 115.94% -73.23% 46.96% 54.76% 89.29% -
  Horiz. % 369.75% 248.83% 115.24% 430.54% 292.96% 189.29% 100.00%
PBT 15,260 13,563 7,818 16,044 8,067 3,716 -2,438 -
  QoQ % 12.51% 73.48% -51.27% 98.88% 117.09% 252.42% -
  Horiz. % -625.92% -556.32% -320.67% -658.08% -330.89% -152.42% 100.00%
Tax -5,399 -3,912 -2,308 -2,906 -1,925 -1,246 -16 4,764.10%
  QoQ % -38.01% -69.50% 20.58% -50.96% -54.49% -7,687.50% -
  Horiz. % 33,743.75% 24,450.00% 14,425.00% 18,162.50% 12,031.25% 7,787.50% 100.00%
NP 9,861 9,651 5,510 13,138 6,142 2,470 -2,454 -
  QoQ % 2.18% 75.15% -58.06% 113.90% 148.66% 200.65% -
  Horiz. % -401.83% -393.28% -224.53% -535.37% -250.29% -100.65% 100.00%
NP to SH 9,587 9,459 5,495 13,185 5,903 2,355 -2,520 -
  QoQ % 1.35% 72.14% -58.32% 123.36% 150.66% 193.45% -
  Horiz. % -380.44% -375.36% -218.06% -523.21% -234.25% -93.45% 100.00%
Tax Rate 35.38 % 28.84 % 29.52 % 18.11 % 23.86 % 33.53 % - % -
  QoQ % 22.68% -2.30% 63.00% -24.10% -28.84% 0.00% -
  Horiz. % 105.52% 86.01% 88.04% 54.01% 71.16% 100.00% -
Total Cost 1,043,681 699,360 322,833 1,213,611 828,597 536,891 287,387 136.45%
  QoQ % 49.23% 116.63% -73.40% 46.47% 54.33% 86.82% -
  Horiz. % 363.16% 243.35% 112.33% 422.29% 288.32% 186.82% 100.00%
Net Worth 274,192 279,691 271,837 264,843 257,310 263,759 257,641 4.24%
  QoQ % -1.97% 2.89% 2.64% 2.93% -2.45% 2.37% -
  Horiz. % 106.42% 108.56% 105.51% 102.80% 99.87% 102.37% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 5,430 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 41.18 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 274,192 279,691 271,837 264,843 257,310 263,759 257,641 4.24%
  QoQ % -1.97% 2.89% 2.64% 2.93% -2.45% 2.37% -
  Horiz. % 106.42% 108.56% 105.51% 102.80% 99.87% 102.37% 100.00%
NOSH 194,462 194,229 194,169 190,534 189,198 188,400 188,059 2.26%
  QoQ % 0.12% 0.03% 1.91% 0.71% 0.42% 0.18% -
  Horiz. % 103.40% 103.28% 103.25% 101.32% 100.61% 100.18% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.94 % 1.36 % 1.68 % 1.07 % 0.74 % 0.46 % -0.86 % -
  QoQ % -30.88% -19.05% 57.01% 44.59% 60.87% 153.49% -
  Horiz. % -109.30% -158.14% -195.35% -124.42% -86.05% -53.49% 100.00%
ROE 3.50 % 3.38 % 2.02 % 4.98 % 2.29 % 0.89 % -0.98 % -
  QoQ % 3.55% 67.33% -59.44% 117.47% 157.30% 190.82% -
  Horiz. % -357.14% -344.90% -206.12% -508.16% -233.67% -90.82% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 541.77 365.04 169.10 643.85 441.20 286.29 151.51 134.02%
  QoQ % 48.41% 115.87% -73.74% 45.93% 54.11% 88.96% -
  Horiz. % 357.58% 240.93% 111.61% 424.96% 291.20% 188.96% 100.00%
EPS 4.93 4.87 2.83 6.92 3.12 1.25 -1.34 -
  QoQ % 1.23% 72.08% -59.10% 121.79% 149.60% 193.28% -
  Horiz. % -367.91% -363.43% -211.19% -516.42% -232.84% -93.28% 100.00%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 1.3700 1.94%
  QoQ % -2.08% 2.86% 0.72% 2.21% -2.86% 2.19% -
  Horiz. % 102.92% 105.11% 102.19% 101.46% 99.27% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 542.12 364.84 168.96 631.25 429.53 277.54 146.62 139.30%
  QoQ % 48.59% 115.93% -73.23% 46.96% 54.76% 89.29% -
  Horiz. % 369.74% 248.83% 115.24% 430.53% 292.95% 189.29% 100.00%
EPS 4.93 4.87 2.83 6.78 3.04 1.21 -1.30 -
  QoQ % 1.23% 72.08% -58.26% 123.03% 151.24% 193.08% -
  Horiz. % -379.23% -374.62% -217.69% -521.54% -233.85% -93.08% 100.00%
DPS 0.00 0.00 0.00 2.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4109 1.4392 1.3988 1.3628 1.3240 1.3572 1.3257 4.24%
  QoQ % -1.97% 2.89% 2.64% 2.93% -2.45% 2.38% -
  Horiz. % 106.43% 108.56% 105.51% 102.80% 99.87% 102.38% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 0.7300 -
P/RPS 0.11 0.15 0.33 0.09 0.15 0.24 0.48 -62.59%
  QoQ % -26.67% -54.55% 266.67% -40.00% -37.50% -50.00% -
  Horiz. % 22.92% 31.25% 68.75% 18.75% 31.25% 50.00% 100.00%
P/EPS 12.17 11.29 19.43 8.82 21.47 54.40 -54.48 -
  QoQ % 7.79% -41.89% 120.29% -58.92% -60.53% 199.85% -
  Horiz. % -22.34% -20.72% -35.66% -16.19% -39.41% -99.85% 100.00%
EY 8.22 8.85 5.15 11.34 4.66 1.84 -1.84 -
  QoQ % -7.12% 71.84% -54.59% 143.35% 153.26% 200.00% -
  Horiz. % -446.74% -480.98% -279.89% -616.30% -253.26% -100.00% 100.00%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.38 0.39 0.44 0.49 0.49 0.53 -13.02%
  QoQ % 13.16% -2.56% -11.36% -10.20% 0.00% -7.55% -
  Horiz. % 81.13% 71.70% 73.58% 83.02% 92.45% 92.45% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 -
Price 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 0.7900 -
P/RPS 0.10 0.16 0.31 0.09 0.14 0.24 0.52 -66.72%
  QoQ % -37.50% -48.39% 244.44% -35.71% -41.67% -53.85% -
  Horiz. % 19.23% 30.77% 59.62% 17.31% 26.92% 46.15% 100.00%
P/EPS 11.16 11.91 18.37 8.53 19.71 56.00 -58.96 -
  QoQ % -6.30% -35.17% 115.36% -56.72% -64.80% 194.98% -
  Horiz. % -18.93% -20.20% -31.16% -14.47% -33.43% -94.98% 100.00%
EY 8.96 8.40 5.44 11.73 5.07 1.79 -1.70 -
  QoQ % 6.67% 54.41% -53.62% 131.36% 183.24% 205.29% -
  Horiz. % -527.06% -494.12% -320.00% -690.00% -298.24% -105.29% 100.00%
DY 0.00 0.00 0.00 4.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.40 0.37 0.42 0.45 0.50 0.58 -23.27%
  QoQ % -2.50% 8.11% -11.90% -6.67% -10.00% -13.79% -
  Horiz. % 67.24% 68.97% 63.79% 72.41% 77.59% 86.21% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers