Highlights

[NYLEX] QoQ Quarter Result on 2012-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     -1.69%    YoY -     -45.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 416,953 441,451 401,469 444,005 441,700 434,709 344,531 13.52%
  QoQ % -5.55% 9.96% -9.58% 0.52% 1.61% 26.17% -
  Horiz. % 121.02% 128.13% 116.53% 128.87% 128.20% 126.17% 100.00%
PBT 3,488 3,579 3,450 5,396 3,351 5,189 1,697 61.45%
  QoQ % -2.54% 3.74% -36.06% 61.03% -35.42% 205.77% -
  Horiz. % 205.54% 210.90% 203.30% 317.97% 197.47% 305.77% 100.00%
Tax -1,645 -2,239 -2,040 -3,393 -1,081 -1,274 -1,487 6.94%
  QoQ % 26.53% -9.75% 39.88% -213.88% 15.15% 14.32% -
  Horiz. % 110.63% 150.57% 137.19% 228.18% 72.70% 85.68% 100.00%
NP 1,843 1,340 1,410 2,003 2,270 3,915 210 323.79%
  QoQ % 37.54% -4.96% -29.61% -11.76% -42.02% 1,764.29% -
  Horiz. % 877.62% 638.10% 671.43% 953.81% 1,080.95% 1,864.29% 100.00%
NP to SH 2,334 1,869 1,545 2,152 2,189 4,286 128 589.12%
  QoQ % 24.88% 20.97% -28.21% -1.69% -48.93% 3,248.44% -
  Horiz. % 1,823.44% 1,460.16% 1,207.03% 1,681.25% 1,710.16% 3,348.44% 100.00%
Tax Rate 47.16 % 62.56 % 59.13 % 62.88 % 32.26 % 24.55 % 87.63 % -33.76%
  QoQ % -24.62% 5.80% -5.96% 94.92% 31.41% -71.98% -
  Horiz. % 53.82% 71.39% 67.48% 71.76% 36.81% 28.02% 100.00%
Total Cost 415,110 440,111 400,059 442,002 439,430 430,794 344,321 13.24%
  QoQ % -5.68% 10.01% -9.49% 0.59% 2.00% 25.11% -
  Horiz. % 120.56% 127.82% 116.19% 128.37% 127.62% 125.11% 100.00%
Net Worth 291,267 283,240 283,893 283,055 284,763 285,086 257,828 8.45%
  QoQ % 2.83% -0.23% 0.30% -0.60% -0.11% 10.57% -
  Horiz. % 112.97% 109.86% 110.11% 109.78% 110.45% 110.57% 100.00%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 3,853 - - - 3,878 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.35% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 206.19 % - % - % - % 90.50 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 227.83% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 291,267 283,240 283,893 283,055 284,763 285,086 257,828 8.45%
  QoQ % 2.83% -0.23% 0.30% -0.60% -0.11% 10.57% -
  Horiz. % 112.97% 109.86% 110.11% 109.78% 110.45% 110.57% 100.00%
NOSH 192,892 192,680 193,124 193,873 193,716 193,936 182,857 3.62%
  QoQ % 0.11% -0.23% -0.39% 0.08% -0.11% 6.06% -
  Horiz. % 105.49% 105.37% 105.62% 106.02% 105.94% 106.06% 100.00%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 0.44 % 0.30 % 0.35 % 0.45 % 0.51 % 0.90 % 0.06 % 276.09%
  QoQ % 46.67% -14.29% -22.22% -11.76% -43.33% 1,400.00% -
  Horiz. % 733.33% 500.00% 583.33% 750.00% 850.00% 1,500.00% 100.00%
ROE 0.80 % 0.66 % 0.54 % 0.76 % 0.77 % 1.50 % 0.05 % 531.76%
  QoQ % 21.21% 22.22% -28.95% -1.30% -48.67% 2,900.00% -
  Horiz. % 1,600.00% 1,320.00% 1,080.00% 1,520.00% 1,540.00% 3,000.00% 100.00%
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 216.16 229.11 207.88 229.02 228.01 224.15 188.42 9.56%
  QoQ % -5.65% 10.21% -9.23% 0.44% 1.72% 18.96% -
  Horiz. % 114.72% 121.60% 110.33% 121.55% 121.01% 118.96% 100.00%
EPS 1.21 0.97 0.80 1.11 1.13 2.21 0.07 565.07%
  QoQ % 24.74% 21.25% -27.93% -1.77% -48.87% 3,057.14% -
  Horiz. % 1,728.57% 1,385.71% 1,142.86% 1,585.71% 1,614.29% 3,157.14% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5100 1.4700 1.4700 1.4600 1.4700 1.4700 1.4100 4.66%
  QoQ % 2.72% 0.00% 0.68% -0.68% 0.00% 4.26% -
  Horiz. % 107.09% 104.26% 104.26% 103.55% 104.26% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 214.55 227.16 206.58 228.47 227.29 223.69 177.29 13.52%
  QoQ % -5.55% 9.96% -9.58% 0.52% 1.61% 26.17% -
  Horiz. % 121.02% 128.13% 116.52% 128.87% 128.20% 126.17% 100.00%
EPS 1.20 0.96 0.80 1.11 1.13 2.21 0.07 561.42%
  QoQ % 25.00% 20.00% -27.93% -1.77% -48.87% 3,057.14% -
  Horiz. % 1,714.29% 1,371.43% 1,142.86% 1,585.71% 1,614.29% 3,157.14% 100.00%
DPS 0.00 1.98 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4988 1.4575 1.4608 1.4565 1.4653 1.4670 1.3267 8.45%
  QoQ % 2.83% -0.23% 0.30% -0.60% -0.12% 10.58% -
  Horiz. % 112.97% 109.86% 110.11% 109.78% 110.45% 110.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.4900 0.5450 0.4700 0.5400 0.5500 0.5400 0.6000 -
P/RPS 0.23 0.24 0.23 0.24 0.24 0.24 0.32 -19.71%
  QoQ % -4.17% 4.35% -4.17% 0.00% 0.00% -25.00% -
  Horiz. % 71.88% 75.00% 71.88% 75.00% 75.00% 75.00% 100.00%
P/EPS 40.50 56.19 58.75 48.65 48.67 24.43 857.14 -86.86%
  QoQ % -27.92% -4.36% 20.76% -0.04% 99.22% -97.15% -
  Horiz. % 4.73% 6.56% 6.85% 5.68% 5.68% 2.85% 100.00%
EY 2.47 1.78 1.70 2.06 2.05 4.09 0.12 646.94%
  QoQ % 38.76% 4.71% -17.48% 0.49% -49.88% 3,308.33% -
  Horiz. % 2,058.33% 1,483.33% 1,416.67% 1,716.67% 1,708.33% 3,408.33% 100.00%
DY 0.00 3.67 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.19% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.37 0.32 0.37 0.37 0.37 0.43 -17.83%
  QoQ % -13.51% 15.63% -13.51% 0.00% 0.00% -13.95% -
  Horiz. % 74.42% 86.05% 74.42% 86.05% 86.05% 86.05% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 -
Price 0.5200 0.5250 0.4700 0.4900 0.5400 0.5600 0.5500 -
P/RPS 0.24 0.23 0.23 0.21 0.24 0.25 0.29 -11.82%
  QoQ % 4.35% 0.00% 9.52% -12.50% -4.00% -13.79% -
  Horiz. % 82.76% 79.31% 79.31% 72.41% 82.76% 86.21% 100.00%
P/EPS 42.98 54.12 58.75 44.14 47.79 25.34 785.71 -85.51%
  QoQ % -20.58% -7.88% 33.10% -7.64% 88.60% -96.77% -
  Horiz. % 5.47% 6.89% 7.48% 5.62% 6.08% 3.23% 100.00%
EY 2.33 1.85 1.70 2.27 2.09 3.95 0.13 581.28%
  QoQ % 25.95% 8.82% -25.11% 8.61% -47.09% 2,938.46% -
  Horiz. % 1,792.31% 1,423.08% 1,307.69% 1,746.15% 1,607.69% 3,038.46% 100.00%
DY 0.00 3.81 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.72% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.36 0.32 0.34 0.37 0.38 0.39 -8.72%
  QoQ % -5.56% 12.50% -5.88% -8.11% -2.63% -2.56% -
  Horiz. % 87.18% 92.31% 82.05% 87.18% 94.87% 97.44% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

294  531  634  960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 MTRONIC 0.135+0.015 
 PHB 0.030.00 
 HWGB 0.985+0.14 
 EAH 0.03-0.005 
 INIX 0.35+0.085 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 KNM 0.225+0.015 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS