Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2012-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     44.71%    YoY -     5.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 1,287,174 885,705 441,700 1,488,251 1,053,542 709,011 328,343 148.83%
  QoQ % 45.33% 100.52% -70.32% 41.26% 48.59% 115.94% -
  Horiz. % 392.02% 269.75% 134.52% 453.26% 320.87% 215.94% 100.00%
PBT 12,197 8,747 3,351 20,449 15,260 13,563 7,818 34.55%
  QoQ % 39.44% 161.03% -83.61% 34.00% 12.51% 73.48% -
  Horiz. % 156.01% 111.88% 42.86% 261.56% 195.19% 173.48% 100.00%
Tax -6,514 -4,474 -1,081 -6,673 -5,399 -3,912 -2,308 99.84%
  QoQ % -45.60% -313.88% 83.80% -23.60% -38.01% -69.50% -
  Horiz. % 282.24% 193.85% 46.84% 289.12% 233.93% 169.50% 100.00%
NP 5,683 4,273 2,270 13,776 9,861 9,651 5,510 2.08%
  QoQ % 33.00% 88.24% -83.52% 39.70% 2.18% 75.15% -
  Horiz. % 103.14% 77.55% 41.20% 250.02% 178.97% 175.15% 100.00%
NP to SH 5,886 4,341 2,189 13,873 9,587 9,459 5,495 4.69%
  QoQ % 35.59% 98.31% -84.22% 44.71% 1.35% 72.14% -
  Horiz. % 107.12% 79.00% 39.84% 252.47% 174.47% 172.14% 100.00%
Tax Rate 53.41 % 51.15 % 32.26 % 32.63 % 35.38 % 28.84 % 29.52 % 48.53%
  QoQ % 4.42% 58.56% -1.13% -7.77% 22.68% -2.30% -
  Horiz. % 180.93% 173.27% 109.28% 110.54% 119.85% 97.70% 100.00%
Total Cost 1,281,491 881,432 439,430 1,474,475 1,043,681 699,360 322,833 150.91%
  QoQ % 45.39% 100.59% -70.20% 41.28% 49.23% 116.63% -
  Horiz. % 396.95% 273.03% 136.12% 456.73% 323.29% 216.63% 100.00%
Net Worth 284,619 282,940 284,763 285,620 274,192 279,691 271,837 3.11%
  QoQ % 0.59% -0.64% -0.30% 4.17% -1.97% 2.89% -
  Horiz. % 104.70% 104.08% 104.76% 105.07% 100.87% 102.89% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,885 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 28.01 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 284,619 282,940 284,763 285,620 274,192 279,691 271,837 3.11%
  QoQ % 0.59% -0.64% -0.30% 4.17% -1.97% 2.89% -
  Horiz. % 104.70% 104.08% 104.76% 105.07% 100.87% 102.89% 100.00%
NOSH 193,618 193,794 193,716 194,299 194,462 194,229 194,169 -0.19%
  QoQ % -0.09% 0.04% -0.30% -0.08% 0.12% 0.03% -
  Horiz. % 99.72% 99.81% 99.77% 100.07% 100.15% 100.03% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.44 % 0.48 % 0.51 % 0.93 % 0.94 % 1.36 % 1.68 % -59.10%
  QoQ % -8.33% -5.88% -45.16% -1.06% -30.88% -19.05% -
  Horiz. % 26.19% 28.57% 30.36% 55.36% 55.95% 80.95% 100.00%
ROE 2.07 % 1.53 % 0.77 % 4.86 % 3.50 % 3.38 % 2.02 % 1.64%
  QoQ % 35.29% 98.70% -84.16% 38.86% 3.55% 67.33% -
  Horiz. % 102.48% 75.74% 38.12% 240.59% 173.27% 167.33% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 664.80 457.03 228.01 765.96 541.77 365.04 169.10 149.30%
  QoQ % 45.46% 100.44% -70.23% 41.38% 48.41% 115.87% -
  Horiz. % 393.14% 270.27% 134.84% 452.96% 320.38% 215.87% 100.00%
EPS 3.04 2.24 1.13 7.14 4.93 4.87 2.83 4.89%
  QoQ % 35.71% 98.23% -84.17% 44.83% 1.23% 72.08% -
  Horiz. % 107.42% 79.15% 39.93% 252.30% 174.20% 172.08% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 3.31%
  QoQ % 0.68% -0.68% 0.00% 4.26% -2.08% 2.86% -
  Horiz. % 105.00% 104.29% 105.00% 105.00% 100.71% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 662.34 455.76 227.29 765.81 542.12 364.84 168.96 148.82%
  QoQ % 45.33% 100.52% -70.32% 41.26% 48.59% 115.93% -
  Horiz. % 392.01% 269.74% 134.52% 453.25% 320.86% 215.93% 100.00%
EPS 3.03 2.23 1.13 7.14 4.93 4.87 2.83 4.66%
  QoQ % 35.87% 97.35% -84.17% 44.83% 1.23% 72.08% -
  Horiz. % 107.07% 78.80% 39.93% 252.30% 174.20% 172.08% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.4646 1.4559 1.4653 1.4697 1.4109 1.4392 1.3988 3.11%
  QoQ % 0.60% -0.64% -0.30% 4.17% -1.97% 2.89% -
  Horiz. % 104.70% 104.08% 104.75% 105.07% 100.87% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 -
P/RPS 0.07 0.12 0.24 0.07 0.11 0.15 0.33 -64.47%
  QoQ % -41.67% -50.00% 242.86% -36.36% -26.67% -54.55% -
  Horiz. % 21.21% 36.36% 72.73% 21.21% 33.33% 45.45% 100.00%
P/EPS 15.46 24.11 48.67 7.56 12.17 11.29 19.43 -14.15%
  QoQ % -35.88% -50.46% 543.78% -37.88% 7.79% -41.89% -
  Horiz. % 79.57% 124.09% 250.49% 38.91% 62.64% 58.11% 100.00%
EY 6.47 4.15 2.05 13.22 8.22 8.85 5.15 16.45%
  QoQ % 55.90% 102.44% -84.49% 60.83% -7.12% 71.84% -
  Horiz. % 125.63% 80.58% 39.81% 256.70% 159.61% 171.84% 100.00%
DY 0.00 0.00 0.00 3.70 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 0.32 0.37 0.37 0.37 0.43 0.38 0.39 -12.37%
  QoQ % -13.51% 0.00% 0.00% -13.95% 13.16% -2.56% -
  Horiz. % 82.05% 94.87% 94.87% 94.87% 110.26% 97.44% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 -
Price 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 -
P/RPS 0.07 0.11 0.24 0.07 0.10 0.16 0.31 -62.95%
  QoQ % -36.36% -54.17% 242.86% -30.00% -37.50% -48.39% -
  Horiz. % 22.58% 35.48% 77.42% 22.58% 32.26% 51.61% 100.00%
P/EPS 15.46 21.88 47.79 7.84 11.16 11.91 18.37 -10.87%
  QoQ % -29.34% -54.22% 509.57% -29.75% -6.30% -35.17% -
  Horiz. % 84.16% 119.11% 260.15% 42.68% 60.75% 64.83% 100.00%
EY 6.47 4.57 2.09 12.75 8.96 8.40 5.44 12.27%
  QoQ % 41.58% 118.66% -83.61% 42.30% 6.67% 54.41% -
  Horiz. % 118.93% 84.01% 38.42% 234.38% 164.71% 154.41% 100.00%
DY 0.00 0.00 0.00 3.57 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 0.32 0.34 0.37 0.38 0.39 0.40 0.37 -9.23%
  QoQ % -5.88% -8.11% -2.63% -2.56% -2.50% 8.11% -
  Horiz. % 86.49% 91.89% 100.00% 102.70% 105.41% 108.11% 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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers