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.
 


 

283  254  593  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 
 VELESTO 0.3050.00 

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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
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