Highlights

[NYLEX] QoQ Quarter Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     -5.81%    YoY -     -29.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 296,699 295,527 297,833 332,027 250,135 217,826 337,758 -8.29%
  QoQ % 0.40% -0.77% -10.30% 32.74% 14.83% -35.51% -
  Horiz. % 87.84% 87.50% 88.18% 98.30% 74.06% 64.49% 100.00%
PBT 4,597 10,116 10,257 15,043 8,086 -3,932 -13,853 -
  QoQ % -54.56% -1.37% -31.82% 86.04% 305.65% 71.62% -
  Horiz. % -33.18% -73.02% -74.04% -108.59% -58.37% 28.38% 100.00%
Tax -45 -1,085 -1,078 -2,647 3,902 1,352 175 -
  QoQ % 95.85% -0.65% 59.27% -167.84% 188.61% 672.57% -
  Horiz. % -25.71% -620.00% -616.00% -1,512.57% 2,229.71% 772.57% 100.00%
NP 4,552 9,031 9,179 12,396 11,988 -2,580 -13,678 -
  QoQ % -49.60% -1.61% -25.95% 3.40% 564.65% 81.14% -
  Horiz. % -33.28% -66.03% -67.11% -90.63% -87.64% 18.86% 100.00%
NP to SH 4,712 8,850 9,203 12,349 13,111 -2,623 -13,335 -
  QoQ % -46.76% -3.84% -25.48% -5.81% 599.85% 80.33% -
  Horiz. % -35.34% -66.37% -69.01% -92.61% -98.32% 19.67% 100.00%
Tax Rate 0.98 % 10.73 % 10.51 % 17.60 % -48.26 % - % - % -
  QoQ % -90.87% 2.09% -40.28% 136.47% 0.00% 0.00% -
  Horiz. % -2.03% -22.23% -21.78% -36.47% 100.00% - -
Total Cost 292,147 286,496 288,654 319,631 238,147 220,406 351,436 -11.60%
  QoQ % 1.97% -0.75% -9.69% 34.22% 8.05% -37.28% -
  Horiz. % 83.13% 81.52% 82.14% 90.95% 67.76% 62.72% 100.00%
Net Worth 265,756 261,392 255,536 250,317 235,515 220,693 233,141 9.13%
  QoQ % 1.67% 2.29% 2.08% 6.28% 6.72% -5.34% -
  Horiz. % 113.99% 112.12% 109.61% 107.37% 101.02% 94.66% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 265,756 261,392 255,536 250,317 235,515 220,693 233,141 9.13%
  QoQ % 1.67% 2.29% 2.08% 6.28% 6.72% -5.34% -
  Horiz. % 113.99% 112.12% 109.61% 107.37% 101.02% 94.66% 100.00%
NOSH 188,480 186,708 185,171 185,420 185,445 180,896 176,622 4.43%
  QoQ % 0.95% 0.83% -0.13% -0.01% 2.51% 2.42% -
  Horiz. % 106.71% 105.71% 104.84% 104.98% 105.00% 102.42% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 1.53 % 3.06 % 3.08 % 3.73 % 4.79 % -1.18 % -4.05 % -
  QoQ % -50.00% -0.65% -17.43% -22.13% 505.93% 70.86% -
  Horiz. % -37.78% -75.56% -76.05% -92.10% -118.27% 29.14% 100.00%
ROE 1.77 % 3.39 % 3.60 % 4.93 % 5.57 % -1.19 % -5.72 % -
  QoQ % -47.79% -5.83% -26.98% -11.49% 568.07% 79.20% -
  Horiz. % -30.94% -59.27% -62.94% -86.19% -97.38% 20.80% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 157.42 158.28 160.84 179.07 134.88 120.41 191.23 -12.18%
  QoQ % -0.54% -1.59% -10.18% 32.76% 12.02% -37.03% -
  Horiz. % 82.32% 82.77% 84.11% 93.64% 70.53% 62.97% 100.00%
EPS 2.50 4.74 4.97 6.66 7.07 -1.45 -7.55 -
  QoQ % -47.26% -4.63% -25.38% -5.80% 587.59% 80.79% -
  Horiz. % -33.11% -62.78% -65.83% -88.21% -93.64% 19.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 4.50%
  QoQ % 0.71% 1.45% 2.22% 6.30% 4.10% -7.58% -
  Horiz. % 106.82% 106.06% 104.55% 102.27% 96.21% 92.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 160.81 160.17 161.42 179.95 135.57 118.06 183.06 -8.28%
  QoQ % 0.40% -0.77% -10.30% 32.74% 14.83% -35.51% -
  Horiz. % 87.85% 87.50% 88.18% 98.30% 74.06% 64.49% 100.00%
EPS 2.55 4.80 4.99 6.69 7.11 -1.42 -7.23 -
  QoQ % -46.88% -3.81% -25.41% -5.91% 600.70% 80.36% -
  Horiz. % -35.27% -66.39% -69.02% -92.53% -98.34% 19.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4404 1.4167 1.3850 1.3567 1.2765 1.1961 1.2636 9.13%
  QoQ % 1.67% 2.29% 2.09% 6.28% 6.72% -5.34% -
  Horiz. % 113.99% 112.12% 109.61% 107.37% 101.02% 94.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 -
P/RPS 0.44 0.44 0.44 0.39 0.40 0.36 0.40 6.57%
  QoQ % 0.00% 0.00% 12.82% -2.50% 11.11% -10.00% -
  Horiz. % 110.00% 110.00% 110.00% 97.50% 100.00% 90.00% 100.00%
P/EPS 28.00 14.77 14.08 10.51 7.64 -29.66 -10.20 -
  QoQ % 89.57% 4.90% 33.97% 37.57% 125.76% -190.78% -
  Horiz. % -274.51% -144.80% -138.04% -103.04% -74.90% 290.78% 100.00%
EY 3.57 6.77 7.10 9.51 13.09 -3.37 -9.81 -
  QoQ % -47.27% -4.65% -25.34% -27.35% 488.43% 65.65% -
  Horiz. % -36.39% -69.01% -72.38% -96.94% -133.44% 34.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.50 0.51 0.52 0.43 0.35 0.58 -9.43%
  QoQ % 0.00% -1.96% -1.92% 20.93% 22.86% -39.66% -
  Horiz. % 86.21% 86.21% 87.93% 89.66% 74.14% 60.34% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 -
Price 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 -
P/RPS 0.57 0.49 0.44 0.44 0.49 0.47 0.30 53.46%
  QoQ % 16.33% 11.36% 0.00% -10.20% 4.26% 56.67% -
  Horiz. % 190.00% 163.33% 146.67% 146.67% 163.33% 156.67% 100.00%
P/EPS 36.00 16.46 14.08 11.71 9.34 -39.31 -7.68 -
  QoQ % 118.71% 16.90% 20.24% 25.37% 123.76% -411.85% -
  Horiz. % -468.75% -214.32% -183.33% -152.47% -121.61% 511.85% 100.00%
EY 2.78 6.08 7.10 8.54 10.71 -2.54 -13.02 -
  QoQ % -54.28% -14.37% -16.86% -20.26% 521.65% 80.49% -
  Horiz. % -21.35% -46.70% -54.53% -65.59% -82.26% 19.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.56 0.51 0.58 0.52 0.47 0.44 28.41%
  QoQ % 14.29% 9.80% -12.07% 11.54% 10.64% 6.82% -
  Horiz. % 145.45% 127.27% 115.91% 131.82% 118.18% 106.82% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers