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.
 


 

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