Highlights

[NYLEX] QoQ Quarter Result on 2010-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-Aug-2010  [#1]
Profit Trend QoQ -     -153.48%    YoY -     -120.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 392,010 295,378 254,428 284,933 296,699 295,527 297,833 20.12%
  QoQ % 32.71% 16.09% -10.71% -3.97% 0.40% -0.77% -
  Horiz. % 131.62% 99.18% 85.43% 95.67% 99.62% 99.23% 100.00%
PBT 7,977 4,351 6,154 -2,438 4,597 10,116 10,257 -15.44%
  QoQ % 83.34% -29.30% 352.42% -153.03% -54.56% -1.37% -
  Horiz. % 77.77% 42.42% 60.00% -23.77% 44.82% 98.63% 100.00%
Tax -981 -679 -1,230 -16 -45 -1,085 -1,078 -6.10%
  QoQ % -44.48% 44.80% -7,587.50% 64.44% 95.85% -0.65% -
  Horiz. % 91.00% 62.99% 114.10% 1.48% 4.17% 100.65% 100.00%
NP 6,996 3,672 4,924 -2,454 4,552 9,031 9,179 -16.57%
  QoQ % 90.52% -25.43% 300.65% -153.91% -49.60% -1.61% -
  Horiz. % 76.22% 40.00% 53.64% -26.73% 49.59% 98.39% 100.00%
NP to SH 7,282 3,548 4,875 -2,520 4,712 8,850 9,203 -14.46%
  QoQ % 105.24% -27.22% 293.45% -153.48% -46.76% -3.84% -
  Horiz. % 79.13% 38.55% 52.97% -27.38% 51.20% 96.16% 100.00%
Tax Rate 12.30 % 15.61 % 19.99 % - % 0.98 % 10.73 % 10.51 % 11.06%
  QoQ % -21.20% -21.91% 0.00% 0.00% -90.87% 2.09% -
  Horiz. % 117.03% 148.53% 190.20% 0.00% 9.32% 102.09% 100.00%
Total Cost 385,014 291,706 249,504 287,387 292,147 286,496 288,654 21.19%
  QoQ % 31.99% 16.91% -13.18% -1.63% 1.97% -0.75% -
  Horiz. % 133.38% 101.06% 86.44% 99.56% 101.21% 99.25% 100.00%
Net Worth 269,919 260,825 263,513 257,641 265,756 261,392 255,536 3.72%
  QoQ % 3.49% -1.02% 2.28% -3.05% 1.67% 2.29% -
  Horiz. % 105.63% 102.07% 103.12% 100.82% 104.00% 102.29% 100.00%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 5,534 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 76.00 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 269,919 260,825 263,513 257,641 265,756 261,392 255,536 3.72%
  QoQ % 3.49% -1.02% 2.28% -3.05% 1.67% 2.29% -
  Horiz. % 105.63% 102.07% 103.12% 100.82% 104.00% 102.29% 100.00%
NOSH 194,186 191,783 188,223 188,059 188,480 186,708 185,171 3.22%
  QoQ % 1.25% 1.89% 0.09% -0.22% 0.95% 0.83% -
  Horiz. % 104.87% 103.57% 101.65% 101.56% 101.79% 100.83% 100.00%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 1.78 % 1.24 % 1.94 % -0.86 % 1.53 % 3.06 % 3.08 % -30.64%
  QoQ % 43.55% -36.08% 325.58% -156.21% -50.00% -0.65% -
  Horiz. % 57.79% 40.26% 62.99% -27.92% 49.68% 99.35% 100.00%
ROE 2.70 % 1.36 % 1.85 % -0.98 % 1.77 % 3.39 % 3.60 % -17.47%
  QoQ % 98.53% -26.49% 288.78% -155.37% -47.79% -5.83% -
  Horiz. % 75.00% 37.78% 51.39% -27.22% 49.17% 94.17% 100.00%
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 201.87 154.02 135.17 151.51 157.42 158.28 160.84 16.37%
  QoQ % 31.07% 13.95% -10.78% -3.75% -0.54% -1.59% -
  Horiz. % 125.51% 95.76% 84.04% 94.20% 97.87% 98.41% 100.00%
EPS 3.75 1.85 2.59 -1.34 2.50 4.74 4.97 -17.13%
  QoQ % 102.70% -28.57% 293.28% -153.60% -47.26% -4.63% -
  Horiz. % 75.45% 37.22% 52.11% -26.96% 50.30% 95.37% 100.00%
DPS 2.85 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. % 100.00% - - - - - -
NAPS 1.3900 1.3600 1.4000 1.3700 1.4100 1.4000 1.3800 0.48%
  QoQ % 2.21% -2.86% 2.19% -2.84% 0.71% 1.45% -
  Horiz. % 100.72% 98.55% 101.45% 99.28% 102.17% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 201.72 151.99 130.92 146.62 152.67 152.07 153.26 20.12%
  QoQ % 32.72% 16.09% -10.71% -3.96% 0.39% -0.78% -
  Horiz. % 131.62% 99.17% 85.42% 95.67% 99.62% 99.22% 100.00%
EPS 3.75 1.83 2.51 -1.30 2.42 4.55 4.74 -14.47%
  QoQ % 104.92% -27.09% 293.08% -153.72% -46.81% -4.01% -
  Horiz. % 79.11% 38.61% 52.95% -27.43% 51.05% 95.99% 100.00%
DPS 2.85 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. % 100.00% - - - - - -
NAPS 1.3889 1.3421 1.3560 1.3257 1.3675 1.3450 1.3149 3.72%
  QoQ % 3.49% -1.03% 2.29% -3.06% 1.67% 2.29% -
  Horiz. % 105.63% 102.07% 103.13% 100.82% 104.00% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.6100 0.6700 0.6800 0.7300 0.7000 0.7000 0.7000 -
P/RPS 0.30 0.44 0.50 0.48 0.44 0.44 0.44 -22.55%
  QoQ % -31.82% -12.00% 4.17% 9.09% 0.00% 0.00% -
  Horiz. % 68.18% 100.00% 113.64% 109.09% 100.00% 100.00% 100.00%
P/EPS 16.27 36.22 26.25 -54.48 28.00 14.77 14.08 10.13%
  QoQ % -55.08% 37.98% 148.18% -294.57% 89.57% 4.90% -
  Horiz. % 115.55% 257.24% 186.43% -386.93% 198.86% 104.90% 100.00%
EY 6.15 2.76 3.81 -1.84 3.57 6.77 7.10 -9.14%
  QoQ % 122.83% -27.56% 307.07% -151.54% -47.27% -4.65% -
  Horiz. % 86.62% 38.87% 53.66% -25.92% 50.28% 95.35% 100.00%
DY 4.67 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. % 100.00% - - - - - -
P/NAPS 0.44 0.49 0.49 0.53 0.50 0.50 0.51 -9.38%
  QoQ % -10.20% 0.00% -7.55% 6.00% 0.00% -1.96% -
  Horiz. % 86.27% 96.08% 96.08% 103.92% 98.04% 98.04% 100.00%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 27/07/11 11/05/11 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 -
Price 0.5900 0.6150 0.7000 0.7900 0.9000 0.7800 0.7000 -
P/RPS 0.29 0.40 0.52 0.52 0.57 0.49 0.44 -24.28%
  QoQ % -27.50% -23.08% 0.00% -8.77% 16.33% 11.36% -
  Horiz. % 65.91% 90.91% 118.18% 118.18% 129.55% 111.36% 100.00%
P/EPS 15.73 33.24 27.03 -58.96 36.00 16.46 14.08 7.67%
  QoQ % -52.68% 22.97% 145.84% -263.78% 118.71% 16.90% -
  Horiz. % 111.72% 236.08% 191.97% -418.75% 255.68% 116.90% 100.00%
EY 6.36 3.01 3.70 -1.70 2.78 6.08 7.10 -7.08%
  QoQ % 111.30% -18.65% 317.65% -161.15% -54.28% -14.37% -
  Horiz. % 89.58% 42.39% 52.11% -23.94% 39.15% 85.63% 100.00%
DY 4.83 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. % 100.00% - - - - - -
P/NAPS 0.42 0.45 0.50 0.58 0.64 0.56 0.51 -12.15%
  QoQ % -6.67% -10.00% -13.79% -9.38% 14.29% 9.80% -
  Horiz. % 82.35% 88.24% 98.04% 113.73% 125.49% 109.80% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers