Highlights

[NYLEX] QoQ Quarter Result on 2012-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 29-Feb-2012  [#3]
Profit Trend QoQ -     -96.77%    YoY -     -96.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 444,005 441,700 434,709 344,531 380,668 328,343 392,010 8.63%
  QoQ % 0.52% 1.61% 26.17% -9.49% 15.94% -16.24% -
  Horiz. % 113.26% 112.68% 110.89% 87.89% 97.11% 83.76% 100.00%
PBT 5,396 3,351 5,189 1,697 5,745 7,818 7,977 -22.89%
  QoQ % 61.03% -35.42% 205.77% -70.46% -26.52% -1.99% -
  Horiz. % 67.64% 42.01% 65.05% 21.27% 72.02% 98.01% 100.00%
Tax -3,393 -1,081 -1,274 -1,487 -1,604 -2,308 -981 128.19%
  QoQ % -213.88% 15.15% 14.32% 7.29% 30.50% -135.27% -
  Horiz. % 345.87% 110.19% 129.87% 151.58% 163.51% 235.27% 100.00%
NP 2,003 2,270 3,915 210 4,141 5,510 6,996 -56.46%
  QoQ % -11.76% -42.02% 1,764.29% -94.93% -24.85% -21.24% -
  Horiz. % 28.63% 32.45% 55.96% 3.00% 59.19% 78.76% 100.00%
NP to SH 2,152 2,189 4,286 128 3,964 5,495 7,282 -55.53%
  QoQ % -1.69% -48.93% 3,248.44% -96.77% -27.86% -24.54% -
  Horiz. % 29.55% 30.06% 58.86% 1.76% 54.44% 75.46% 100.00%
Tax Rate 62.88 % 32.26 % 24.55 % 87.63 % 27.92 % 29.52 % 12.30 % 195.88%
  QoQ % 94.92% 31.41% -71.98% 213.86% -5.42% 140.00% -
  Horiz. % 511.22% 262.28% 199.59% 712.44% 226.99% 240.00% 100.00%
Total Cost 442,002 439,430 430,794 344,321 376,527 322,833 385,014 9.61%
  QoQ % 0.59% 2.00% 25.11% -8.55% 16.63% -16.15% -
  Horiz. % 114.80% 114.13% 111.89% 89.43% 97.80% 83.85% 100.00%
Net Worth 283,055 284,763 285,086 257,828 279,811 271,837 269,919 3.21%
  QoQ % -0.60% -0.11% 10.57% -7.86% 2.93% 0.71% -
  Horiz. % 104.87% 105.50% 105.62% 95.52% 103.66% 100.71% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - 3,878 - - - 5,534 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.09% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 90.50 % - % - % - % 76.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 119.08% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 283,055 284,763 285,086 257,828 279,811 271,837 269,919 3.21%
  QoQ % -0.60% -0.11% 10.57% -7.86% 2.93% 0.71% -
  Horiz. % 104.87% 105.50% 105.62% 95.52% 103.66% 100.71% 100.00%
NOSH 193,873 193,716 193,936 182,857 194,313 194,169 194,186 -0.11%
  QoQ % 0.08% -0.11% 6.06% -5.90% 0.07% -0.01% -
  Horiz. % 99.84% 99.76% 99.87% 94.17% 100.07% 99.99% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.45 % 0.51 % 0.90 % 0.06 % 1.09 % 1.68 % 1.78 % -59.92%
  QoQ % -11.76% -43.33% 1,400.00% -94.50% -35.12% -5.62% -
  Horiz. % 25.28% 28.65% 50.56% 3.37% 61.24% 94.38% 100.00%
ROE 0.76 % 0.77 % 1.50 % 0.05 % 1.42 % 2.02 % 2.70 % -56.95%
  QoQ % -1.30% -48.67% 2,900.00% -96.48% -29.70% -25.19% -
  Horiz. % 28.15% 28.52% 55.56% 1.85% 52.59% 74.81% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 229.02 228.01 224.15 188.42 195.90 169.10 201.87 8.75%
  QoQ % 0.44% 1.72% 18.96% -3.82% 15.85% -16.23% -
  Horiz. % 113.45% 112.95% 111.04% 93.34% 97.04% 83.77% 100.00%
EPS 1.11 1.13 2.21 0.07 2.04 2.83 3.75 -55.49%
  QoQ % -1.77% -48.87% 3,057.14% -96.57% -27.92% -24.53% -
  Horiz. % 29.60% 30.13% 58.93% 1.87% 54.40% 75.47% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.85 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.18% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 3.32%
  QoQ % -0.68% 0.00% 4.26% -2.08% 2.86% 0.72% -
  Horiz. % 105.04% 105.76% 105.76% 101.44% 103.60% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 240.64 239.39 235.60 186.73 206.31 177.96 212.46 8.63%
  QoQ % 0.52% 1.61% 26.17% -9.49% 15.93% -16.24% -
  Horiz. % 113.26% 112.68% 110.89% 87.89% 97.11% 83.76% 100.00%
EPS 1.17 1.19 2.32 0.07 2.15 2.98 3.95 -55.47%
  QoQ % -1.68% -48.71% 3,214.29% -96.74% -27.85% -24.56% -
  Horiz. % 29.62% 30.13% 58.73% 1.77% 54.43% 75.44% 100.00%
DPS 0.00 0.00 2.10 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 70.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5341 1.5434 1.5451 1.3974 1.5165 1.4733 1.4629 3.21%
  QoQ % -0.60% -0.11% 10.57% -7.85% 2.93% 0.71% -
  Horiz. % 104.87% 105.50% 105.62% 95.52% 103.66% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 -
P/RPS 0.24 0.24 0.24 0.32 0.28 0.33 0.30 -13.79%
  QoQ % 0.00% 0.00% -25.00% 14.29% -15.15% 10.00% -
  Horiz. % 80.00% 80.00% 80.00% 106.67% 93.33% 110.00% 100.00%
P/EPS 48.65 48.67 24.43 857.14 26.96 19.43 16.27 107.14%
  QoQ % -0.04% 99.22% -97.15% 3,079.30% 38.75% 19.42% -
  Horiz. % 299.02% 299.14% 150.15% 5,268.22% 165.70% 119.42% 100.00%
EY 2.06 2.05 4.09 0.12 3.71 5.15 6.15 -51.67%
  QoQ % 0.49% -49.88% 3,308.33% -96.77% -27.96% -16.26% -
  Horiz. % 33.50% 33.33% 66.50% 1.95% 60.33% 83.74% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 4.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 79.23% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.37 0.37 0.43 0.38 0.39 0.44 -10.88%
  QoQ % 0.00% 0.00% -13.95% 13.16% -2.56% -11.36% -
  Horiz. % 84.09% 84.09% 84.09% 97.73% 86.36% 88.64% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 -
P/RPS 0.21 0.24 0.25 0.29 0.30 0.31 0.29 -19.31%
  QoQ % -12.50% -4.00% -13.79% -3.33% -3.23% 6.90% -
  Horiz. % 72.41% 82.76% 86.21% 100.00% 103.45% 106.90% 100.00%
P/EPS 44.14 47.79 25.34 785.71 28.43 18.37 15.73 98.57%
  QoQ % -7.64% 88.60% -96.77% 2,663.67% 54.76% 16.78% -
  Horiz. % 280.61% 303.81% 161.09% 4,994.98% 180.74% 116.78% 100.00%
EY 2.27 2.09 3.95 0.13 3.52 5.44 6.36 -49.59%
  QoQ % 8.61% -47.09% 2,938.46% -96.31% -35.29% -14.47% -
  Horiz. % 35.69% 32.86% 62.11% 2.04% 55.35% 85.53% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.83 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 73.91% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.37 0.38 0.39 0.40 0.37 0.42 -13.11%
  QoQ % -8.11% -2.63% -2.56% -2.50% 8.11% -11.90% -
  Horiz. % 80.95% 88.10% 90.48% 92.86% 95.24% 88.10% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers