Highlights

[NYLEX] QoQ Quarter Result on 2011-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 11-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 28-Feb-2011  [#3]
Profit Trend QoQ -     -27.22%    YoY -     -59.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 380,668 328,343 392,010 295,378 254,428 284,933 296,699 18.06%
  QoQ % 15.94% -16.24% 32.71% 16.09% -10.71% -3.97% -
  Horiz. % 128.30% 110.67% 132.12% 99.55% 85.75% 96.03% 100.00%
PBT 5,745 7,818 7,977 4,351 6,154 -2,438 4,597 16.01%
  QoQ % -26.52% -1.99% 83.34% -29.30% 352.42% -153.03% -
  Horiz. % 124.97% 170.07% 173.53% 94.65% 133.87% -53.03% 100.00%
Tax -1,604 -2,308 -981 -679 -1,230 -16 -45 980.73%
  QoQ % 30.50% -135.27% -44.48% 44.80% -7,587.50% 64.44% -
  Horiz. % 3,564.44% 5,128.89% 2,180.00% 1,508.89% 2,733.33% 35.56% 100.00%
NP 4,141 5,510 6,996 3,672 4,924 -2,454 4,552 -6.11%
  QoQ % -24.85% -21.24% 90.52% -25.43% 300.65% -153.91% -
  Horiz. % 90.97% 121.05% 153.69% 80.67% 108.17% -53.91% 100.00%
NP to SH 3,964 5,495 7,282 3,548 4,875 -2,520 4,712 -10.88%
  QoQ % -27.86% -24.54% 105.24% -27.22% 293.45% -153.48% -
  Horiz. % 84.13% 116.62% 154.54% 75.30% 103.46% -53.48% 100.00%
Tax Rate 27.92 % 29.52 % 12.30 % 15.61 % 19.99 % - % 0.98 % 830.91%
  QoQ % -5.42% 140.00% -21.20% -21.91% 0.00% 0.00% -
  Horiz. % 2,848.98% 3,012.24% 1,255.10% 1,592.86% 2,039.80% 0.00% 100.00%
Total Cost 376,527 322,833 385,014 291,706 249,504 287,387 292,147 18.41%
  QoQ % 16.63% -16.15% 31.99% 16.91% -13.18% -1.63% -
  Horiz. % 128.88% 110.50% 131.79% 99.85% 85.40% 98.37% 100.00%
Net Worth 279,811 271,837 269,919 260,825 263,513 257,641 265,756 3.49%
  QoQ % 2.93% 0.71% 3.49% -1.02% 2.28% -3.05% -
  Horiz. % 105.29% 102.29% 101.57% 98.14% 99.16% 96.95% 100.00%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - 5,534 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 76.00 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 279,811 271,837 269,919 260,825 263,513 257,641 265,756 3.49%
  QoQ % 2.93% 0.71% 3.49% -1.02% 2.28% -3.05% -
  Horiz. % 105.29% 102.29% 101.57% 98.14% 99.16% 96.95% 100.00%
NOSH 194,313 194,169 194,186 191,783 188,223 188,059 188,480 2.05%
  QoQ % 0.07% -0.01% 1.25% 1.89% 0.09% -0.22% -
  Horiz. % 103.10% 103.02% 103.03% 101.75% 99.86% 99.78% 100.00%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 1.09 % 1.68 % 1.78 % 1.24 % 1.94 % -0.86 % 1.53 % -20.22%
  QoQ % -35.12% -5.62% 43.55% -36.08% 325.58% -156.21% -
  Horiz. % 71.24% 109.80% 116.34% 81.05% 126.80% -56.21% 100.00%
ROE 1.42 % 2.02 % 2.70 % 1.36 % 1.85 % -0.98 % 1.77 % -13.65%
  QoQ % -29.70% -25.19% 98.53% -26.49% 288.78% -155.37% -
  Horiz. % 80.23% 114.12% 152.54% 76.84% 104.52% -55.37% 100.00%
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 195.90 169.10 201.87 154.02 135.17 151.51 157.42 15.68%
  QoQ % 15.85% -16.23% 31.07% 13.95% -10.78% -3.75% -
  Horiz. % 124.44% 107.42% 128.24% 97.84% 85.87% 96.25% 100.00%
EPS 2.04 2.83 3.75 1.85 2.59 -1.34 2.50 -12.67%
  QoQ % -27.92% -24.53% 102.70% -28.57% 293.28% -153.60% -
  Horiz. % 81.60% 113.20% 150.00% 74.00% 103.60% -53.60% 100.00%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4400 1.4000 1.3900 1.3600 1.4000 1.3700 1.4100 1.41%
  QoQ % 2.86% 0.72% 2.21% -2.86% 2.19% -2.84% -
  Horiz. % 102.13% 99.29% 98.58% 96.45% 99.29% 97.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 195.88 168.96 201.72 151.99 130.92 146.62 152.67 18.06%
  QoQ % 15.93% -16.24% 32.72% 16.09% -10.71% -3.96% -
  Horiz. % 128.30% 110.67% 132.13% 99.55% 85.75% 96.04% 100.00%
EPS 2.04 2.83 3.75 1.83 2.51 -1.30 2.42 -10.75%
  QoQ % -27.92% -24.53% 104.92% -27.09% 293.08% -153.72% -
  Horiz. % 84.30% 116.94% 154.96% 75.62% 103.72% -53.72% 100.00%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.4398 1.3988 1.3889 1.3421 1.3560 1.3257 1.3675 3.49%
  QoQ % 2.93% 0.71% 3.49% -1.03% 2.29% -3.06% -
  Horiz. % 105.29% 102.29% 101.56% 98.14% 99.16% 96.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.5500 0.5500 0.6100 0.6700 0.6800 0.7300 0.7000 -
P/RPS 0.28 0.33 0.30 0.44 0.50 0.48 0.44 -26.00%
  QoQ % -15.15% 10.00% -31.82% -12.00% 4.17% 9.09% -
  Horiz. % 63.64% 75.00% 68.18% 100.00% 113.64% 109.09% 100.00%
P/EPS 26.96 19.43 16.27 36.22 26.25 -54.48 28.00 -2.49%
  QoQ % 38.75% 19.42% -55.08% 37.98% 148.18% -294.57% -
  Horiz. % 96.29% 69.39% 58.11% 129.36% 93.75% -194.57% 100.00%
EY 3.71 5.15 6.15 2.76 3.81 -1.84 3.57 2.60%
  QoQ % -27.96% -16.26% 122.83% -27.56% 307.07% -151.54% -
  Horiz. % 103.92% 144.26% 172.27% 77.31% 106.72% -51.54% 100.00%
DY 0.00 0.00 4.67 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.38 0.39 0.44 0.49 0.49 0.53 0.50 -16.71%
  QoQ % -2.56% -11.36% -10.20% 0.00% -7.55% 6.00% -
  Horiz. % 76.00% 78.00% 88.00% 98.00% 98.00% 106.00% 100.00%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 -
Price 0.5800 0.5200 0.5900 0.6150 0.7000 0.7900 0.9000 -
P/RPS 0.30 0.31 0.29 0.40 0.52 0.52 0.57 -34.79%
  QoQ % -3.23% 6.90% -27.50% -23.08% 0.00% -8.77% -
  Horiz. % 52.63% 54.39% 50.88% 70.18% 91.23% 91.23% 100.00%
P/EPS 28.43 18.37 15.73 33.24 27.03 -58.96 36.00 -14.55%
  QoQ % 54.76% 16.78% -52.68% 22.97% 145.84% -263.78% -
  Horiz. % 78.97% 51.03% 43.69% 92.33% 75.08% -163.78% 100.00%
EY 3.52 5.44 6.36 3.01 3.70 -1.70 2.78 17.02%
  QoQ % -35.29% -14.47% 111.30% -18.65% 317.65% -161.15% -
  Horiz. % 126.62% 195.68% 228.78% 108.27% 133.09% -61.15% 100.00%
DY 0.00 0.00 4.83 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.40 0.37 0.42 0.45 0.50 0.58 0.64 -26.88%
  QoQ % 8.11% -11.90% -6.67% -10.00% -13.79% -9.38% -
  Horiz. % 62.50% 57.81% 65.62% 70.31% 78.12% 90.62% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
8. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
Partners & Brokers