Highlights

[NYLEX] QoQ Quarter Result on 2008-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2008
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 31-Aug-2008  [#1]
Profit Trend QoQ -     3.23%    YoY -     111.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 250,135 217,826 337,758 560,311 456,691 375,218 476,473 -34.90%
  QoQ % 14.83% -35.51% -39.72% 22.69% 21.71% -21.25% -
  Horiz. % 52.50% 45.72% 70.89% 117.60% 95.85% 78.75% 100.00%
PBT 8,086 -3,932 -13,853 20,075 16,891 6,089 25,234 -53.14%
  QoQ % 305.65% 71.62% -169.01% 18.85% 177.40% -75.87% -
  Horiz. % 32.04% -15.58% -54.90% 79.56% 66.94% 24.13% 100.00%
Tax 3,902 1,352 175 -5,187 -322 -1,941 -6,766 -
  QoQ % 188.61% 672.57% 103.37% -1,510.87% 83.41% 71.31% -
  Horiz. % -57.67% -19.98% -2.59% 76.66% 4.76% 28.69% 100.00%
NP 11,988 -2,580 -13,678 14,888 16,569 4,148 18,468 -25.01%
  QoQ % 564.65% 81.14% -191.87% -10.15% 299.45% -77.54% -
  Horiz. % 64.91% -13.97% -74.06% 80.62% 89.72% 22.46% 100.00%
NP to SH 13,111 -2,623 -13,335 17,553 17,004 4,129 18,338 -20.03%
  QoQ % 599.85% 80.33% -175.97% 3.23% 311.82% -77.48% -
  Horiz. % 71.50% -14.30% -72.72% 95.72% 92.73% 22.52% 100.00%
Tax Rate -48.26 % - % - % 25.84 % 1.91 % 31.88 % 26.81 % -
  QoQ % 0.00% 0.00% 0.00% 1,252.88% -94.01% 18.91% -
  Horiz. % -180.01% 0.00% 0.00% 96.38% 7.12% 118.91% 100.00%
Total Cost 238,147 220,406 351,436 545,423 440,122 371,070 458,005 -35.31%
  QoQ % 8.05% -37.28% -35.57% 23.93% 18.61% -18.98% -
  Horiz. % 52.00% 48.12% 76.73% 119.09% 96.10% 81.02% 100.00%
Net Worth 235,515 220,693 233,141 240,161 222,026 218,817 225,339 2.99%
  QoQ % 6.72% -5.34% -2.92% 8.17% 1.47% -2.89% -
  Horiz. % 104.52% 97.94% 103.46% 106.58% 98.53% 97.11% 100.00%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - - - - 8,122 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 47.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 235,515 220,693 233,141 240,161 222,026 218,817 225,339 2.99%
  QoQ % 6.72% -5.34% -2.92% 8.17% 1.47% -2.89% -
  Horiz. % 104.52% 97.94% 103.46% 106.58% 98.53% 97.11% 100.00%
NOSH 185,445 180,896 176,622 176,589 180,509 190,276 194,258 -3.05%
  QoQ % 2.51% 2.42% 0.02% -2.17% -5.13% -2.05% -
  Horiz. % 95.46% 93.12% 90.92% 90.90% 92.92% 97.95% 100.00%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 4.79 % -1.18 % -4.05 % 2.66 % 3.63 % 1.11 % 3.88 % 15.07%
  QoQ % 505.93% 70.86% -252.26% -26.72% 227.03% -71.39% -
  Horiz. % 123.45% -30.41% -104.38% 68.56% 93.56% 28.61% 100.00%
ROE 5.57 % -1.19 % -5.72 % 7.31 % 7.66 % 1.89 % 8.14 % -22.33%
  QoQ % 568.07% 79.20% -178.25% -4.57% 305.29% -76.78% -
  Horiz. % 68.43% -14.62% -70.27% 89.80% 94.10% 23.22% 100.00%
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 134.88 120.41 191.23 317.30 253.00 197.20 245.28 -32.85%
  QoQ % 12.02% -37.03% -39.73% 25.42% 28.30% -19.60% -
  Horiz. % 54.99% 49.09% 77.96% 129.36% 103.15% 80.40% 100.00%
EPS 7.07 -1.45 -7.55 9.94 9.42 2.17 9.44 -17.52%
  QoQ % 587.59% 80.79% -175.96% 5.52% 334.10% -77.01% -
  Horiz. % 74.89% -15.36% -79.98% 105.30% 99.79% 22.99% 100.00%
DPS 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2700 1.2200 1.3200 1.3600 1.2300 1.1500 1.1600 6.22%
  QoQ % 4.10% -7.58% -2.94% 10.57% 6.96% -0.86% -
  Horiz. % 109.48% 105.17% 113.79% 117.24% 106.03% 99.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 128.71 112.09 173.80 288.32 235.00 193.08 245.18 -34.90%
  QoQ % 14.83% -35.51% -39.72% 22.69% 21.71% -21.25% -
  Horiz. % 52.50% 45.72% 70.89% 117.60% 95.85% 78.75% 100.00%
EPS 6.75 -1.35 -6.86 9.03 8.75 2.12 9.44 -20.02%
  QoQ % 600.00% 80.32% -175.97% 3.20% 312.74% -77.54% -
  Horiz. % 71.50% -14.30% -72.67% 95.66% 92.69% 22.46% 100.00%
DPS 0.00 0.00 0.00 0.00 4.18 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2119 1.1356 1.1997 1.2358 1.1425 1.1260 1.1595 2.99%
  QoQ % 6.72% -5.34% -2.92% 8.17% 1.47% -2.89% -
  Horiz. % 104.52% 97.94% 103.47% 106.58% 98.53% 97.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.5400 0.4300 0.7700 1.1200 1.3200 1.3000 1.5000 -
P/RPS 0.40 0.36 0.40 0.35 0.52 0.66 0.61 -24.50%
  QoQ % 11.11% -10.00% 14.29% -32.69% -21.21% 8.20% -
  Horiz. % 65.57% 59.02% 65.57% 57.38% 85.25% 108.20% 100.00%
P/EPS 7.64 -29.66 -10.20 11.27 14.01 59.91 15.89 -38.60%
  QoQ % 125.76% -190.78% -190.51% -19.56% -76.61% 277.03% -
  Horiz. % 48.08% -186.66% -64.19% 70.93% 88.17% 377.03% 100.00%
EY 13.09 -3.37 -9.81 8.88 7.14 1.67 6.29 62.93%
  QoQ % 488.43% 65.65% -210.47% 24.37% 327.54% -73.45% -
  Horiz. % 208.11% -53.58% -155.96% 141.18% 113.51% 26.55% 100.00%
DY 0.00 0.00 0.00 0.00 3.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.43 0.35 0.58 0.82 1.07 1.13 1.29 -51.89%
  QoQ % 22.86% -39.66% -29.27% -23.36% -5.31% -12.40% -
  Horiz. % 33.33% 27.13% 44.96% 63.57% 82.95% 87.60% 100.00%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 29/04/08 29/01/08 -
Price 0.6600 0.5700 0.5800 0.7800 1.1500 1.3000 1.2800 -
P/RPS 0.49 0.47 0.30 0.25 0.45 0.66 0.52 -3.88%
  QoQ % 4.26% 56.67% 20.00% -44.44% -31.82% 26.92% -
  Horiz. % 94.23% 90.38% 57.69% 48.08% 86.54% 126.92% 100.00%
P/EPS 9.34 -39.31 -7.68 7.85 12.21 59.91 13.56 -21.99%
  QoQ % 123.76% -411.85% -197.83% -35.71% -79.62% 341.81% -
  Horiz. % 68.88% -289.90% -56.64% 57.89% 90.04% 441.81% 100.00%
EY 10.71 -2.54 -13.02 12.74 8.19 1.67 7.38 28.15%
  QoQ % 521.65% 80.49% -202.20% 55.56% 390.42% -77.37% -
  Horiz. % 145.12% -34.42% -176.42% 172.63% 110.98% 22.63% 100.00%
DY 0.00 0.00 0.00 0.00 3.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.52 0.47 0.44 0.57 0.93 1.13 1.10 -39.29%
  QoQ % 10.64% 6.82% -22.81% -38.71% -17.70% 2.73% -
  Horiz. % 47.27% 42.73% 40.00% 51.82% 84.55% 102.73% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. Dayang Enterprise Holdings - Unexpected 1Q19 Losses Kenanga Research & Investment
6. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
7. 现在进入投资还是暂时退出? 特殊信托基金投资法
8. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
Partners & Brokers