Highlights

[NYLEX] QoQ Quarter Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     -3.84%    YoY -     437.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 254,428 284,933 296,699 295,527 297,833 332,027 250,135 1.14%
  QoQ % -10.71% -3.97% 0.40% -0.77% -10.30% 32.74% -
  Horiz. % 101.72% 113.91% 118.62% 118.15% 119.07% 132.74% 100.00%
PBT 6,154 -2,438 4,597 10,116 10,257 15,043 8,086 -16.63%
  QoQ % 352.42% -153.03% -54.56% -1.37% -31.82% 86.04% -
  Horiz. % 76.11% -30.15% 56.85% 125.11% 126.85% 186.04% 100.00%
Tax -1,230 -16 -45 -1,085 -1,078 -2,647 3,902 -
  QoQ % -7,587.50% 64.44% 95.85% -0.65% 59.27% -167.84% -
  Horiz. % -31.52% -0.41% -1.15% -27.81% -27.63% -67.84% 100.00%
NP 4,924 -2,454 4,552 9,031 9,179 12,396 11,988 -44.71%
  QoQ % 300.65% -153.91% -49.60% -1.61% -25.95% 3.40% -
  Horiz. % 41.07% -20.47% 37.97% 75.33% 76.57% 103.40% 100.00%
NP to SH 4,875 -2,520 4,712 8,850 9,203 12,349 13,111 -48.26%
  QoQ % 293.45% -153.48% -46.76% -3.84% -25.48% -5.81% -
  Horiz. % 37.18% -19.22% 35.94% 67.50% 70.19% 94.19% 100.00%
Tax Rate 19.99 % - % 0.98 % 10.73 % 10.51 % 17.60 % -48.26 % -
  QoQ % 0.00% 0.00% -90.87% 2.09% -40.28% 136.47% -
  Horiz. % -41.42% 0.00% -2.03% -22.23% -21.78% -36.47% 100.00%
Total Cost 249,504 287,387 292,147 286,496 288,654 319,631 238,147 3.15%
  QoQ % -13.18% -1.63% 1.97% -0.75% -9.69% 34.22% -
  Horiz. % 104.77% 120.68% 122.68% 120.30% 121.21% 134.22% 100.00%
Net Worth 263,513 257,641 265,756 261,392 255,536 250,317 235,515 7.77%
  QoQ % 2.28% -3.05% 1.67% 2.29% 2.08% 6.28% -
  Horiz. % 111.89% 109.39% 112.84% 110.99% 108.50% 106.28% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 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
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 263,513 257,641 265,756 261,392 255,536 250,317 235,515 7.77%
  QoQ % 2.28% -3.05% 1.67% 2.29% 2.08% 6.28% -
  Horiz. % 111.89% 109.39% 112.84% 110.99% 108.50% 106.28% 100.00%
NOSH 188,223 188,059 188,480 186,708 185,171 185,420 185,445 1.00%
  QoQ % 0.09% -0.22% 0.95% 0.83% -0.13% -0.01% -
  Horiz. % 101.50% 101.41% 101.64% 100.68% 99.85% 99.99% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.94 % -0.86 % 1.53 % 3.06 % 3.08 % 3.73 % 4.79 % -45.23%
  QoQ % 325.58% -156.21% -50.00% -0.65% -17.43% -22.13% -
  Horiz. % 40.50% -17.95% 31.94% 63.88% 64.30% 77.87% 100.00%
ROE 1.85 % -0.98 % 1.77 % 3.39 % 3.60 % 4.93 % 5.57 % -52.01%
  QoQ % 288.78% -155.37% -47.79% -5.83% -26.98% -11.49% -
  Horiz. % 33.21% -17.59% 31.78% 60.86% 64.63% 88.51% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 135.17 151.51 157.42 158.28 160.84 179.07 134.88 0.14%
  QoQ % -10.78% -3.75% -0.54% -1.59% -10.18% 32.76% -
  Horiz. % 100.22% 112.33% 116.71% 117.35% 119.25% 132.76% 100.00%
EPS 2.59 -1.34 2.50 4.74 4.97 6.66 7.07 -48.77%
  QoQ % 293.28% -153.60% -47.26% -4.63% -25.38% -5.80% -
  Horiz. % 36.63% -18.95% 35.36% 67.04% 70.30% 94.20% 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 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 6.71%
  QoQ % 2.19% -2.84% 0.71% 1.45% 2.22% 6.30% -
  Horiz. % 110.24% 107.87% 111.02% 110.24% 108.66% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 130.92 146.62 152.67 152.07 153.26 170.85 128.71 1.14%
  QoQ % -10.71% -3.96% 0.39% -0.78% -10.30% 32.74% -
  Horiz. % 101.72% 113.91% 118.62% 118.15% 119.07% 132.74% 100.00%
EPS 2.51 -1.30 2.42 4.55 4.74 6.35 6.75 -48.26%
  QoQ % 293.08% -153.72% -46.81% -4.01% -25.35% -5.93% -
  Horiz. % 37.19% -19.26% 35.85% 67.41% 70.22% 94.07% 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 1.3560 1.3257 1.3675 1.3450 1.3149 1.2881 1.2119 7.77%
  QoQ % 2.29% -3.06% 1.67% 2.29% 2.08% 6.29% -
  Horiz. % 111.89% 109.39% 112.84% 110.98% 108.50% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.6800 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 -
P/RPS 0.50 0.48 0.44 0.44 0.44 0.39 0.40 16.02%
  QoQ % 4.17% 9.09% 0.00% 0.00% 12.82% -2.50% -
  Horiz. % 125.00% 120.00% 110.00% 110.00% 110.00% 97.50% 100.00%
P/EPS 26.25 -54.48 28.00 14.77 14.08 10.51 7.64 127.53%
  QoQ % 148.18% -294.57% 89.57% 4.90% 33.97% 37.57% -
  Horiz. % 343.59% -713.09% 366.49% 193.32% 184.29% 137.57% 100.00%
EY 3.81 -1.84 3.57 6.77 7.10 9.51 13.09 -56.05%
  QoQ % 307.07% -151.54% -47.27% -4.65% -25.34% -27.35% -
  Horiz. % 29.11% -14.06% 27.27% 51.72% 54.24% 72.65% 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 0.49 0.53 0.50 0.50 0.51 0.52 0.43 9.09%
  QoQ % -7.55% 6.00% 0.00% -1.96% -1.92% 20.93% -
  Horiz. % 113.95% 123.26% 116.28% 116.28% 118.60% 120.93% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 -
Price 0.7000 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 -
P/RPS 0.52 0.52 0.57 0.49 0.44 0.44 0.49 4.04%
  QoQ % 0.00% -8.77% 16.33% 11.36% 0.00% -10.20% -
  Horiz. % 106.12% 106.12% 116.33% 100.00% 89.80% 89.80% 100.00%
P/EPS 27.03 -58.96 36.00 16.46 14.08 11.71 9.34 102.95%
  QoQ % 145.84% -263.78% 118.71% 16.90% 20.24% 25.37% -
  Horiz. % 289.40% -631.26% 385.44% 176.23% 150.75% 125.37% 100.00%
EY 3.70 -1.70 2.78 6.08 7.10 8.54 10.71 -50.73%
  QoQ % 317.65% -161.15% -54.28% -14.37% -16.86% -20.26% -
  Horiz. % 34.55% -15.87% 25.96% 56.77% 66.29% 79.74% 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 0.58 0.64 0.56 0.51 0.58 0.52 -2.58%
  QoQ % -13.79% -9.38% 14.29% 9.80% -12.07% 11.54% -
  Horiz. % 96.15% 111.54% 123.08% 107.69% 98.08% 111.54% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers