Highlights

[NYLEX] QoQ Quarter Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     -25.48%    YoY -     169.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 284,933 296,699 295,527 297,833 332,027 250,135 217,826 19.55%
  QoQ % -3.97% 0.40% -0.77% -10.30% 32.74% 14.83% -
  Horiz. % 130.81% 136.21% 135.67% 136.73% 152.43% 114.83% 100.00%
PBT -2,438 4,597 10,116 10,257 15,043 8,086 -3,932 -27.22%
  QoQ % -153.03% -54.56% -1.37% -31.82% 86.04% 305.65% -
  Horiz. % 62.00% -116.91% -257.27% -260.86% -382.58% -205.65% 100.00%
Tax -16 -45 -1,085 -1,078 -2,647 3,902 1,352 -
  QoQ % 64.44% 95.85% -0.65% 59.27% -167.84% 188.61% -
  Horiz. % -1.18% -3.33% -80.25% -79.73% -195.78% 288.61% 100.00%
NP -2,454 4,552 9,031 9,179 12,396 11,988 -2,580 -3.27%
  QoQ % -153.91% -49.60% -1.61% -25.95% 3.40% 564.65% -
  Horiz. % 95.12% -176.43% -350.04% -355.78% -480.47% -464.65% 100.00%
NP to SH -2,520 4,712 8,850 9,203 12,349 13,111 -2,623 -2.63%
  QoQ % -153.48% -46.76% -3.84% -25.48% -5.81% 599.85% -
  Horiz. % 96.07% -179.64% -337.40% -350.86% -470.80% -499.85% 100.00%
Tax Rate - % 0.98 % 10.73 % 10.51 % 17.60 % -48.26 % - % -
  QoQ % 0.00% -90.87% 2.09% -40.28% 136.47% 0.00% -
  Horiz. % 0.00% -2.03% -22.23% -21.78% -36.47% 100.00% -
Total Cost 287,387 292,147 286,496 288,654 319,631 238,147 220,406 19.29%
  QoQ % -1.63% 1.97% -0.75% -9.69% 34.22% 8.05% -
  Horiz. % 130.39% 132.55% 129.99% 130.96% 145.02% 108.05% 100.00%
Net Worth 257,641 265,756 261,392 255,536 250,317 235,515 220,693 10.84%
  QoQ % -3.05% 1.67% 2.29% 2.08% 6.28% 6.72% -
  Horiz. % 116.74% 120.42% 118.44% 115.79% 113.42% 106.72% 100.00%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 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
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 257,641 265,756 261,392 255,536 250,317 235,515 220,693 10.84%
  QoQ % -3.05% 1.67% 2.29% 2.08% 6.28% 6.72% -
  Horiz. % 116.74% 120.42% 118.44% 115.79% 113.42% 106.72% 100.00%
NOSH 188,059 188,480 186,708 185,171 185,420 185,445 180,896 2.62%
  QoQ % -0.22% 0.95% 0.83% -0.13% -0.01% 2.51% -
  Horiz. % 103.96% 104.19% 103.21% 102.36% 102.50% 102.51% 100.00%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -0.86 % 1.53 % 3.06 % 3.08 % 3.73 % 4.79 % -1.18 % -18.97%
  QoQ % -156.21% -50.00% -0.65% -17.43% -22.13% 505.93% -
  Horiz. % 72.88% -129.66% -259.32% -261.02% -316.10% -405.93% 100.00%
ROE -0.98 % 1.77 % 3.39 % 3.60 % 4.93 % 5.57 % -1.19 % -12.11%
  QoQ % -155.37% -47.79% -5.83% -26.98% -11.49% 568.07% -
  Horiz. % 82.35% -148.74% -284.87% -302.52% -414.29% -468.07% 100.00%
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 151.51 157.42 158.28 160.84 179.07 134.88 120.41 16.50%
  QoQ % -3.75% -0.54% -1.59% -10.18% 32.76% 12.02% -
  Horiz. % 125.83% 130.74% 131.45% 133.58% 148.72% 112.02% 100.00%
EPS -1.34 2.50 4.74 4.97 6.66 7.07 -1.45 -5.11%
  QoQ % -153.60% -47.26% -4.63% -25.38% -5.80% 587.59% -
  Horiz. % 92.41% -172.41% -326.90% -342.76% -459.31% -487.59% 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 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 8.01%
  QoQ % -2.84% 0.71% 1.45% 2.22% 6.30% 4.10% -
  Horiz. % 112.30% 115.57% 114.75% 113.11% 110.66% 104.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 146.62 152.67 152.07 153.26 170.85 128.71 112.09 19.55%
  QoQ % -3.96% 0.39% -0.78% -10.30% 32.74% 14.83% -
  Horiz. % 130.81% 136.20% 135.67% 136.73% 152.42% 114.83% 100.00%
EPS -1.30 2.42 4.55 4.74 6.35 6.75 -1.35 -2.48%
  QoQ % -153.72% -46.81% -4.01% -25.35% -5.93% 600.00% -
  Horiz. % 96.30% -179.26% -337.04% -351.11% -470.37% -500.00% 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 1.3257 1.3675 1.3450 1.3149 1.2881 1.2119 1.1356 10.84%
  QoQ % -3.06% 1.67% 2.29% 2.08% 6.29% 6.72% -
  Horiz. % 116.74% 120.42% 118.44% 115.79% 113.43% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 -
P/RPS 0.48 0.44 0.44 0.44 0.39 0.40 0.36 21.08%
  QoQ % 9.09% 0.00% 0.00% 12.82% -2.50% 11.11% -
  Horiz. % 133.33% 122.22% 122.22% 122.22% 108.33% 111.11% 100.00%
P/EPS -54.48 28.00 14.77 14.08 10.51 7.64 -29.66 49.82%
  QoQ % -294.57% 89.57% 4.90% 33.97% 37.57% 125.76% -
  Horiz. % 183.68% -94.40% -49.80% -47.47% -35.43% -25.76% 100.00%
EY -1.84 3.57 6.77 7.10 9.51 13.09 -3.37 -33.12%
  QoQ % -151.54% -47.27% -4.65% -25.34% -27.35% 488.43% -
  Horiz. % 54.60% -105.93% -200.89% -210.68% -282.20% -388.43% 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 0.53 0.50 0.50 0.51 0.52 0.43 0.35 31.77%
  QoQ % 6.00% 0.00% -1.96% -1.92% 20.93% 22.86% -
  Horiz. % 151.43% 142.86% 142.86% 145.71% 148.57% 122.86% 100.00%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 -
Price 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 -
P/RPS 0.52 0.57 0.49 0.44 0.44 0.49 0.47 6.95%
  QoQ % -8.77% 16.33% 11.36% 0.00% -10.20% 4.26% -
  Horiz. % 110.64% 121.28% 104.26% 93.62% 93.62% 104.26% 100.00%
P/EPS -58.96 36.00 16.46 14.08 11.71 9.34 -39.31 30.93%
  QoQ % -263.78% 118.71% 16.90% 20.24% 25.37% 123.76% -
  Horiz. % 149.99% -91.58% -41.87% -35.82% -29.79% -23.76% 100.00%
EY -1.70 2.78 6.08 7.10 8.54 10.71 -2.54 -23.43%
  QoQ % -161.15% -54.28% -14.37% -16.86% -20.26% 521.65% -
  Horiz. % 66.93% -109.45% -239.37% -279.53% -336.22% -421.65% 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 0.58 0.64 0.56 0.51 0.58 0.52 0.47 15.01%
  QoQ % -9.38% 14.29% 9.80% -12.07% 11.54% 10.64% -
  Horiz. % 123.40% 136.17% 119.15% 108.51% 123.40% 110.64% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS