Highlights

[NYLEX] QoQ Quarter Result on 2010-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Nov-2010  [#2]
Profit Trend QoQ -     293.45%    YoY -     -47.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 328,343 392,010 295,378 254,428 284,933 296,699 295,527 7.25%
  QoQ % -16.24% 32.71% 16.09% -10.71% -3.97% 0.40% -
  Horiz. % 111.10% 132.65% 99.95% 86.09% 96.42% 100.40% 100.00%
PBT 7,818 7,977 4,351 6,154 -2,438 4,597 10,116 -15.75%
  QoQ % -1.99% 83.34% -29.30% 352.42% -153.03% -54.56% -
  Horiz. % 77.28% 78.86% 43.01% 60.83% -24.10% 45.44% 100.00%
Tax -2,308 -981 -679 -1,230 -16 -45 -1,085 65.17%
  QoQ % -135.27% -44.48% 44.80% -7,587.50% 64.44% 95.85% -
  Horiz. % 212.72% 90.41% 62.58% 113.36% 1.47% 4.15% 100.00%
NP 5,510 6,996 3,672 4,924 -2,454 4,552 9,031 -28.00%
  QoQ % -21.24% 90.52% -25.43% 300.65% -153.91% -49.60% -
  Horiz. % 61.01% 77.47% 40.66% 54.52% -27.17% 50.40% 100.00%
NP to SH 5,495 7,282 3,548 4,875 -2,520 4,712 8,850 -27.16%
  QoQ % -24.54% 105.24% -27.22% 293.45% -153.48% -46.76% -
  Horiz. % 62.09% 82.28% 40.09% 55.08% -28.47% 53.24% 100.00%
Tax Rate 29.52 % 12.30 % 15.61 % 19.99 % - % 0.98 % 10.73 % 95.98%
  QoQ % 140.00% -21.20% -21.91% 0.00% 0.00% -90.87% -
  Horiz. % 275.12% 114.63% 145.48% 186.30% 0.00% 9.13% 100.00%
Total Cost 322,833 385,014 291,706 249,504 287,387 292,147 286,496 8.26%
  QoQ % -16.15% 31.99% 16.91% -13.18% -1.63% 1.97% -
  Horiz. % 112.68% 134.39% 101.82% 87.09% 100.31% 101.97% 100.00%
Net Worth 271,837 269,919 260,825 263,513 257,641 265,756 261,392 2.64%
  QoQ % 0.71% 3.49% -1.02% 2.28% -3.05% 1.67% -
  Horiz. % 104.00% 103.26% 99.78% 100.81% 98.57% 101.67% 100.00%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div - 5,534 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 76.00 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 271,837 269,919 260,825 263,513 257,641 265,756 261,392 2.64%
  QoQ % 0.71% 3.49% -1.02% 2.28% -3.05% 1.67% -
  Horiz. % 104.00% 103.26% 99.78% 100.81% 98.57% 101.67% 100.00%
NOSH 194,169 194,186 191,783 188,223 188,059 188,480 186,708 2.64%
  QoQ % -0.01% 1.25% 1.89% 0.09% -0.22% 0.95% -
  Horiz. % 104.00% 104.01% 102.72% 100.81% 100.72% 100.95% 100.00%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 1.68 % 1.78 % 1.24 % 1.94 % -0.86 % 1.53 % 3.06 % -32.88%
  QoQ % -5.62% 43.55% -36.08% 325.58% -156.21% -50.00% -
  Horiz. % 54.90% 58.17% 40.52% 63.40% -28.10% 50.00% 100.00%
ROE 2.02 % 2.70 % 1.36 % 1.85 % -0.98 % 1.77 % 3.39 % -29.12%
  QoQ % -25.19% 98.53% -26.49% 288.78% -155.37% -47.79% -
  Horiz. % 59.59% 79.65% 40.12% 54.57% -28.91% 52.21% 100.00%
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 169.10 201.87 154.02 135.17 151.51 157.42 158.28 4.49%
  QoQ % -16.23% 31.07% 13.95% -10.78% -3.75% -0.54% -
  Horiz. % 106.84% 127.54% 97.31% 85.40% 95.72% 99.46% 100.00%
EPS 2.83 3.75 1.85 2.59 -1.34 2.50 4.74 -29.03%
  QoQ % -24.53% 102.70% -28.57% 293.28% -153.60% -47.26% -
  Horiz. % 59.70% 79.11% 39.03% 54.64% -28.27% 52.74% 100.00%
DPS 0.00 2.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4000 1.3900 1.3600 1.4000 1.3700 1.4100 1.4000 -
  QoQ % 0.72% 2.21% -2.86% 2.19% -2.84% 0.71% -
  Horiz. % 100.00% 99.29% 97.14% 100.00% 97.86% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 168.96 201.72 151.99 130.92 146.62 152.67 152.07 7.25%
  QoQ % -16.24% 32.72% 16.09% -10.71% -3.96% 0.39% -
  Horiz. % 111.11% 132.65% 99.95% 86.09% 96.42% 100.39% 100.00%
EPS 2.83 3.75 1.83 2.51 -1.30 2.42 4.55 -27.07%
  QoQ % -24.53% 104.92% -27.09% 293.08% -153.72% -46.81% -
  Horiz. % 62.20% 82.42% 40.22% 55.16% -28.57% 53.19% 100.00%
DPS 0.00 2.85 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3988 1.3889 1.3421 1.3560 1.3257 1.3675 1.3450 2.64%
  QoQ % 0.71% 3.49% -1.03% 2.29% -3.06% 1.67% -
  Horiz. % 104.00% 103.26% 99.78% 100.82% 98.57% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.5500 0.6100 0.6700 0.6800 0.7300 0.7000 0.7000 -
P/RPS 0.33 0.30 0.44 0.50 0.48 0.44 0.44 -17.41%
  QoQ % 10.00% -31.82% -12.00% 4.17% 9.09% 0.00% -
  Horiz. % 75.00% 68.18% 100.00% 113.64% 109.09% 100.00% 100.00%
P/EPS 19.43 16.27 36.22 26.25 -54.48 28.00 14.77 20.00%
  QoQ % 19.42% -55.08% 37.98% 148.18% -294.57% 89.57% -
  Horiz. % 131.55% 110.16% 245.23% 177.73% -368.86% 189.57% 100.00%
EY 5.15 6.15 2.76 3.81 -1.84 3.57 6.77 -16.63%
  QoQ % -16.26% 122.83% -27.56% 307.07% -151.54% -47.27% -
  Horiz. % 76.07% 90.84% 40.77% 56.28% -27.18% 52.73% 100.00%
DY 0.00 4.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.39 0.44 0.49 0.49 0.53 0.50 0.50 -15.23%
  QoQ % -11.36% -10.20% 0.00% -7.55% 6.00% 0.00% -
  Horiz. % 78.00% 88.00% 98.00% 98.00% 106.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 -
Price 0.5200 0.5900 0.6150 0.7000 0.7900 0.9000 0.7800 -
P/RPS 0.31 0.29 0.40 0.52 0.52 0.57 0.49 -26.24%
  QoQ % 6.90% -27.50% -23.08% 0.00% -8.77% 16.33% -
  Horiz. % 63.27% 59.18% 81.63% 106.12% 106.12% 116.33% 100.00%
P/EPS 18.37 15.73 33.24 27.03 -58.96 36.00 16.46 7.57%
  QoQ % 16.78% -52.68% 22.97% 145.84% -263.78% 118.71% -
  Horiz. % 111.60% 95.57% 201.94% 164.22% -358.20% 218.71% 100.00%
EY 5.44 6.36 3.01 3.70 -1.70 2.78 6.08 -7.13%
  QoQ % -14.47% 111.30% -18.65% 317.65% -161.15% -54.28% -
  Horiz. % 89.47% 104.61% 49.51% 60.86% -27.96% 45.72% 100.00%
DY 0.00 4.83 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.37 0.42 0.45 0.50 0.58 0.64 0.56 -24.08%
  QoQ % -11.90% -6.67% -10.00% -13.79% -9.38% 14.29% -
  Horiz. % 66.07% 75.00% 80.36% 89.29% 103.57% 114.29% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers