Highlights

[NYLEX] QoQ Quarter Result on 2009-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 28-Feb-2009  [#3]
Profit Trend QoQ -     80.33%    YoY -     -163.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 297,833 332,027 250,135 217,826 337,758 560,311 456,691 -24.78%
  QoQ % -10.30% 32.74% 14.83% -35.51% -39.72% 22.69% -
  Horiz. % 65.22% 72.70% 54.77% 47.70% 73.96% 122.69% 100.00%
PBT 10,257 15,043 8,086 -3,932 -13,853 20,075 16,891 -28.27%
  QoQ % -31.82% 86.04% 305.65% 71.62% -169.01% 18.85% -
  Horiz. % 60.72% 89.06% 47.87% -23.28% -82.01% 118.85% 100.00%
Tax -1,078 -2,647 3,902 1,352 175 -5,187 -322 123.63%
  QoQ % 59.27% -167.84% 188.61% 672.57% 103.37% -1,510.87% -
  Horiz. % 334.78% 822.05% -1,211.80% -419.88% -54.35% 1,610.87% 100.00%
NP 9,179 12,396 11,988 -2,580 -13,678 14,888 16,569 -32.52%
  QoQ % -25.95% 3.40% 564.65% 81.14% -191.87% -10.15% -
  Horiz. % 55.40% 74.81% 72.35% -15.57% -82.55% 89.85% 100.00%
NP to SH 9,203 12,349 13,111 -2,623 -13,335 17,553 17,004 -33.56%
  QoQ % -25.48% -5.81% 599.85% 80.33% -175.97% 3.23% -
  Horiz. % 54.12% 72.62% 77.11% -15.43% -78.42% 103.23% 100.00%
Tax Rate 10.51 % 17.60 % -48.26 % - % - % 25.84 % 1.91 % 211.36%
  QoQ % -40.28% 136.47% 0.00% 0.00% 0.00% 1,252.88% -
  Horiz. % 550.26% 921.47% -2,526.70% 0.00% 0.00% 1,352.88% 100.00%
Total Cost 288,654 319,631 238,147 220,406 351,436 545,423 440,122 -24.49%
  QoQ % -9.69% 34.22% 8.05% -37.28% -35.57% 23.93% -
  Horiz. % 65.58% 72.62% 54.11% 50.08% 79.85% 123.93% 100.00%
Net Worth 255,536 250,317 235,515 220,693 233,141 240,161 222,026 9.81%
  QoQ % 2.08% 6.28% 6.72% -5.34% -2.92% 8.17% -
  Horiz. % 115.09% 112.74% 106.08% 99.40% 105.01% 108.17% 100.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - 8,122 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 47.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 255,536 250,317 235,515 220,693 233,141 240,161 222,026 9.81%
  QoQ % 2.08% 6.28% 6.72% -5.34% -2.92% 8.17% -
  Horiz. % 115.09% 112.74% 106.08% 99.40% 105.01% 108.17% 100.00%
NOSH 185,171 185,420 185,445 180,896 176,622 176,589 180,509 1.71%
  QoQ % -0.13% -0.01% 2.51% 2.42% 0.02% -2.17% -
  Horiz. % 102.58% 102.72% 102.73% 100.21% 97.85% 97.83% 100.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 3.08 % 3.73 % 4.79 % -1.18 % -4.05 % 2.66 % 3.63 % -10.37%
  QoQ % -17.43% -22.13% 505.93% 70.86% -252.26% -26.72% -
  Horiz. % 84.85% 102.75% 131.96% -32.51% -111.57% 73.28% 100.00%
ROE 3.60 % 4.93 % 5.57 % -1.19 % -5.72 % 7.31 % 7.66 % -39.52%
  QoQ % -26.98% -11.49% 568.07% 79.20% -178.25% -4.57% -
  Horiz. % 47.00% 64.36% 72.72% -15.54% -74.67% 95.43% 100.00%
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 160.84 179.07 134.88 120.41 191.23 317.30 253.00 -26.04%
  QoQ % -10.18% 32.76% 12.02% -37.03% -39.73% 25.42% -
  Horiz. % 63.57% 70.78% 53.31% 47.59% 75.58% 125.42% 100.00%
EPS 4.97 6.66 7.07 -1.45 -7.55 9.94 9.42 -34.68%
  QoQ % -25.38% -5.80% 587.59% 80.79% -175.96% 5.52% -
  Horiz. % 52.76% 70.70% 75.05% -15.39% -80.15% 105.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.2300 7.97%
  QoQ % 2.22% 6.30% 4.10% -7.58% -2.94% 10.57% -
  Horiz. % 112.20% 109.76% 103.25% 99.19% 107.32% 110.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 153.26 170.85 128.71 112.09 173.80 288.32 235.00 -24.78%
  QoQ % -10.30% 32.74% 14.83% -35.51% -39.72% 22.69% -
  Horiz. % 65.22% 72.70% 54.77% 47.70% 73.96% 122.69% 100.00%
EPS 4.74 6.35 6.75 -1.35 -6.86 9.03 8.75 -33.52%
  QoQ % -25.35% -5.93% 600.00% 80.32% -175.97% 3.20% -
  Horiz. % 54.17% 72.57% 77.14% -15.43% -78.40% 103.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3149 1.2881 1.2119 1.1356 1.1997 1.2358 1.1425 9.81%
  QoQ % 2.08% 6.29% 6.72% -5.34% -2.92% 8.17% -
  Horiz. % 115.09% 112.74% 106.07% 99.40% 105.01% 108.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 1.3200 -
P/RPS 0.44 0.39 0.40 0.36 0.40 0.35 0.52 -10.53%
  QoQ % 12.82% -2.50% 11.11% -10.00% 14.29% -32.69% -
  Horiz. % 84.62% 75.00% 76.92% 69.23% 76.92% 67.31% 100.00%
P/EPS 14.08 10.51 7.64 -29.66 -10.20 11.27 14.01 0.33%
  QoQ % 33.97% 37.57% 125.76% -190.78% -190.51% -19.56% -
  Horiz. % 100.50% 75.02% 54.53% -211.71% -72.81% 80.44% 100.00%
EY 7.10 9.51 13.09 -3.37 -9.81 8.88 7.14 -0.37%
  QoQ % -25.34% -27.35% 488.43% 65.65% -210.47% 24.37% -
  Horiz. % 99.44% 133.19% 183.33% -47.20% -137.39% 124.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.52 0.43 0.35 0.58 0.82 1.07 -38.95%
  QoQ % -1.92% 20.93% 22.86% -39.66% -29.27% -23.36% -
  Horiz. % 47.66% 48.60% 40.19% 32.71% 54.21% 76.64% 100.00%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 -
Price 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 1.1500 -
P/RPS 0.44 0.44 0.49 0.47 0.30 0.25 0.45 -1.49%
  QoQ % 0.00% -10.20% 4.26% 56.67% 20.00% -44.44% -
  Horiz. % 97.78% 97.78% 108.89% 104.44% 66.67% 55.56% 100.00%
P/EPS 14.08 11.71 9.34 -39.31 -7.68 7.85 12.21 9.96%
  QoQ % 20.24% 25.37% 123.76% -411.85% -197.83% -35.71% -
  Horiz. % 115.32% 95.90% 76.49% -321.95% -62.90% 64.29% 100.00%
EY 7.10 8.54 10.71 -2.54 -13.02 12.74 8.19 -9.07%
  QoQ % -16.86% -20.26% 521.65% 80.49% -202.20% 55.56% -
  Horiz. % 86.69% 104.27% 130.77% -31.01% -158.97% 155.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.51 0.58 0.52 0.47 0.44 0.57 0.93 -32.98%
  QoQ % -12.07% 11.54% 10.64% 6.82% -22.81% -38.71% -
  Horiz. % 54.84% 62.37% 55.91% 50.54% 47.31% 61.29% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers