Highlights

[NYLEX] QoQ Quarter Result on 2011-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 20-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     -27.86%    YoY -     -18.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 441,700 434,709 344,531 380,668 328,343 392,010 295,378 30.61%
  QoQ % 1.61% 26.17% -9.49% 15.94% -16.24% 32.71% -
  Horiz. % 149.54% 147.17% 116.64% 128.87% 111.16% 132.71% 100.00%
PBT 3,351 5,189 1,697 5,745 7,818 7,977 4,351 -15.91%
  QoQ % -35.42% 205.77% -70.46% -26.52% -1.99% 83.34% -
  Horiz. % 77.02% 119.26% 39.00% 132.04% 179.68% 183.34% 100.00%
Tax -1,081 -1,274 -1,487 -1,604 -2,308 -981 -679 36.15%
  QoQ % 15.15% 14.32% 7.29% 30.50% -135.27% -44.48% -
  Horiz. % 159.20% 187.63% 219.00% 236.23% 339.91% 144.48% 100.00%
NP 2,270 3,915 210 4,141 5,510 6,996 3,672 -27.33%
  QoQ % -42.02% 1,764.29% -94.93% -24.85% -21.24% 90.52% -
  Horiz. % 61.82% 106.62% 5.72% 112.77% 150.05% 190.52% 100.00%
NP to SH 2,189 4,286 128 3,964 5,495 7,282 3,548 -27.42%
  QoQ % -48.93% 3,248.44% -96.77% -27.86% -24.54% 105.24% -
  Horiz. % 61.70% 120.80% 3.61% 111.72% 154.88% 205.24% 100.00%
Tax Rate 32.26 % 24.55 % 87.63 % 27.92 % 29.52 % 12.30 % 15.61 % 61.89%
  QoQ % 31.41% -71.98% 213.86% -5.42% 140.00% -21.20% -
  Horiz. % 206.66% 157.27% 561.37% 178.86% 189.11% 78.80% 100.00%
Total Cost 439,430 430,794 344,321 376,527 322,833 385,014 291,706 31.25%
  QoQ % 2.00% 25.11% -8.55% 16.63% -16.15% 31.99% -
  Horiz. % 150.64% 147.68% 118.04% 129.08% 110.67% 131.99% 100.00%
Net Worth 284,763 285,086 257,828 279,811 271,837 269,919 260,825 6.00%
  QoQ % -0.11% 10.57% -7.86% 2.93% 0.71% 3.49% -
  Horiz. % 109.18% 109.30% 98.85% 107.28% 104.22% 103.49% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - 3,878 - - - 5,534 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 119.08% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 284,763 285,086 257,828 279,811 271,837 269,919 260,825 6.00%
  QoQ % -0.11% 10.57% -7.86% 2.93% 0.71% 3.49% -
  Horiz. % 109.18% 109.30% 98.85% 107.28% 104.22% 103.49% 100.00%
NOSH 193,716 193,936 182,857 194,313 194,169 194,186 191,783 0.67%
  QoQ % -0.11% 6.06% -5.90% 0.07% -0.01% 1.25% -
  Horiz. % 101.01% 101.12% 95.35% 101.32% 101.24% 101.25% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.51 % 0.90 % 0.06 % 1.09 % 1.68 % 1.78 % 1.24 % -44.55%
  QoQ % -43.33% 1,400.00% -94.50% -35.12% -5.62% 43.55% -
  Horiz. % 41.13% 72.58% 4.84% 87.90% 135.48% 143.55% 100.00%
ROE 0.77 % 1.50 % 0.05 % 1.42 % 2.02 % 2.70 % 1.36 % -31.44%
  QoQ % -48.67% 2,900.00% -96.48% -29.70% -25.19% 98.53% -
  Horiz. % 56.62% 110.29% 3.68% 104.41% 148.53% 198.53% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 228.01 224.15 188.42 195.90 169.10 201.87 154.02 29.74%
  QoQ % 1.72% 18.96% -3.82% 15.85% -16.23% 31.07% -
  Horiz. % 148.04% 145.53% 122.33% 127.19% 109.79% 131.07% 100.00%
EPS 1.13 2.21 0.07 2.04 2.83 3.75 1.85 -27.90%
  QoQ % -48.87% 3,057.14% -96.57% -27.92% -24.53% 102.70% -
  Horiz. % 61.08% 119.46% 3.78% 110.27% 152.97% 202.70% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.18% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 5.30%
  QoQ % 0.00% 4.26% -2.08% 2.86% 0.72% 2.21% -
  Horiz. % 108.09% 108.09% 103.68% 105.88% 102.94% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 227.29 223.69 177.29 195.88 168.96 201.72 151.99 30.61%
  QoQ % 1.61% 26.17% -9.49% 15.93% -16.24% 32.72% -
  Horiz. % 149.54% 147.17% 116.65% 128.88% 111.17% 132.72% 100.00%
EPS 1.13 2.21 0.07 2.04 2.83 3.75 1.83 -27.38%
  QoQ % -48.87% 3,057.14% -96.57% -27.92% -24.53% 104.92% -
  Horiz. % 61.75% 120.77% 3.83% 111.48% 154.64% 204.92% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 70.18% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4653 1.4670 1.3267 1.4398 1.3988 1.3889 1.3421 6.00%
  QoQ % -0.12% 10.58% -7.86% 2.93% 0.71% 3.49% -
  Horiz. % 109.18% 109.31% 98.85% 107.28% 104.22% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 -
P/RPS 0.24 0.24 0.32 0.28 0.33 0.30 0.44 -33.12%
  QoQ % 0.00% -25.00% 14.29% -15.15% 10.00% -31.82% -
  Horiz. % 54.55% 54.55% 72.73% 63.64% 75.00% 68.18% 100.00%
P/EPS 48.67 24.43 857.14 26.96 19.43 16.27 36.22 21.66%
  QoQ % 99.22% -97.15% 3,079.30% 38.75% 19.42% -55.08% -
  Horiz. % 134.37% 67.45% 2,366.48% 74.43% 53.64% 44.92% 100.00%
EY 2.05 4.09 0.12 3.71 5.15 6.15 2.76 -17.91%
  QoQ % -49.88% 3,308.33% -96.77% -27.96% -16.26% 122.83% -
  Horiz. % 74.28% 148.19% 4.35% 134.42% 186.59% 222.83% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 4.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 79.23% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.37 0.43 0.38 0.39 0.44 0.49 -17.01%
  QoQ % 0.00% -13.95% 13.16% -2.56% -11.36% -10.20% -
  Horiz. % 75.51% 75.51% 87.76% 77.55% 79.59% 89.80% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 -
Price 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 -
P/RPS 0.24 0.25 0.29 0.30 0.31 0.29 0.40 -28.75%
  QoQ % -4.00% -13.79% -3.33% -3.23% 6.90% -27.50% -
  Horiz. % 60.00% 62.50% 72.50% 75.00% 77.50% 72.50% 100.00%
P/EPS 47.79 25.34 785.71 28.43 18.37 15.73 33.24 27.24%
  QoQ % 88.60% -96.77% 2,663.67% 54.76% 16.78% -52.68% -
  Horiz. % 143.77% 76.23% 2,363.75% 85.53% 55.26% 47.32% 100.00%
EY 2.09 3.95 0.13 3.52 5.44 6.36 3.01 -21.50%
  QoQ % -47.09% 2,938.46% -96.31% -35.29% -14.47% 111.30% -
  Horiz. % 69.44% 131.23% 4.32% 116.94% 180.73% 211.30% 100.00%
DY 0.00 3.57 0.00 0.00 0.00 4.83 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 73.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.37 0.38 0.39 0.40 0.37 0.42 0.45 -12.18%
  QoQ % -2.63% -2.56% -2.50% 8.11% -11.90% -6.67% -
  Horiz. % 82.22% 84.44% 86.67% 88.89% 82.22% 93.33% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers