Highlights

[NYLEX] QoQ Quarter Result on 2011-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-Aug-2011  [#1]
Profit Trend QoQ -     -24.54%    YoY -     318.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 434,709 344,531 380,668 328,343 392,010 295,378 254,428 42.87%
  QoQ % 26.17% -9.49% 15.94% -16.24% 32.71% 16.09% -
  Horiz. % 170.86% 135.41% 149.62% 129.05% 154.08% 116.09% 100.00%
PBT 5,189 1,697 5,745 7,818 7,977 4,351 6,154 -10.74%
  QoQ % 205.77% -70.46% -26.52% -1.99% 83.34% -29.30% -
  Horiz. % 84.32% 27.58% 93.35% 127.04% 129.62% 70.70% 100.00%
Tax -1,274 -1,487 -1,604 -2,308 -981 -679 -1,230 2.37%
  QoQ % 14.32% 7.29% 30.50% -135.27% -44.48% 44.80% -
  Horiz. % 103.58% 120.89% 130.41% 187.64% 79.76% 55.20% 100.00%
NP 3,915 210 4,141 5,510 6,996 3,672 4,924 -14.16%
  QoQ % 1,764.29% -94.93% -24.85% -21.24% 90.52% -25.43% -
  Horiz. % 79.51% 4.26% 84.10% 111.90% 142.08% 74.57% 100.00%
NP to SH 4,286 128 3,964 5,495 7,282 3,548 4,875 -8.22%
  QoQ % 3,248.44% -96.77% -27.86% -24.54% 105.24% -27.22% -
  Horiz. % 87.92% 2.63% 81.31% 112.72% 149.37% 72.78% 100.00%
Tax Rate 24.55 % 87.63 % 27.92 % 29.52 % 12.30 % 15.61 % 19.99 % 14.67%
  QoQ % -71.98% 213.86% -5.42% 140.00% -21.20% -21.91% -
  Horiz. % 122.81% 438.37% 139.67% 147.67% 61.53% 78.09% 100.00%
Total Cost 430,794 344,321 376,527 322,833 385,014 291,706 249,504 43.87%
  QoQ % 25.11% -8.55% 16.63% -16.15% 31.99% 16.91% -
  Horiz. % 172.66% 138.00% 150.91% 129.39% 154.31% 116.91% 100.00%
Net Worth 285,086 257,828 279,811 271,837 269,919 260,825 263,513 5.38%
  QoQ % 10.57% -7.86% 2.93% 0.71% 3.49% -1.02% -
  Horiz. % 108.19% 97.84% 106.18% 103.16% 102.43% 98.98% 100.00%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 3,878 - - - 5,534 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.09% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 90.50 % - % - % - % 76.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.08% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 285,086 257,828 279,811 271,837 269,919 260,825 263,513 5.38%
  QoQ % 10.57% -7.86% 2.93% 0.71% 3.49% -1.02% -
  Horiz. % 108.19% 97.84% 106.18% 103.16% 102.43% 98.98% 100.00%
NOSH 193,936 182,857 194,313 194,169 194,186 191,783 188,223 2.01%
  QoQ % 6.06% -5.90% 0.07% -0.01% 1.25% 1.89% -
  Horiz. % 103.04% 97.15% 103.24% 103.16% 103.17% 101.89% 100.00%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 0.90 % 0.06 % 1.09 % 1.68 % 1.78 % 1.24 % 1.94 % -40.04%
  QoQ % 1,400.00% -94.50% -35.12% -5.62% 43.55% -36.08% -
  Horiz. % 46.39% 3.09% 56.19% 86.60% 91.75% 63.92% 100.00%
ROE 1.50 % 0.05 % 1.42 % 2.02 % 2.70 % 1.36 % 1.85 % -13.04%
  QoQ % 2,900.00% -96.48% -29.70% -25.19% 98.53% -26.49% -
  Horiz. % 81.08% 2.70% 76.76% 109.19% 145.95% 73.51% 100.00%
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 224.15 188.42 195.90 169.10 201.87 154.02 135.17 40.06%
  QoQ % 18.96% -3.82% 15.85% -16.23% 31.07% 13.95% -
  Horiz. % 165.83% 139.39% 144.93% 125.10% 149.35% 113.95% 100.00%
EPS 2.21 0.07 2.04 2.83 3.75 1.85 2.59 -10.03%
  QoQ % 3,057.14% -96.57% -27.92% -24.53% 102.70% -28.57% -
  Horiz. % 85.33% 2.70% 78.76% 109.27% 144.79% 71.43% 100.00%
DPS 2.00 0.00 0.00 0.00 2.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 3.30%
  QoQ % 4.26% -2.08% 2.86% 0.72% 2.21% -2.86% -
  Horiz. % 105.00% 100.71% 102.86% 100.00% 99.29% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 223.69 177.29 195.88 168.96 201.72 151.99 130.92 42.87%
  QoQ % 26.17% -9.49% 15.93% -16.24% 32.72% 16.09% -
  Horiz. % 170.86% 135.42% 149.62% 129.06% 154.08% 116.09% 100.00%
EPS 2.21 0.07 2.04 2.83 3.75 1.83 2.51 -8.13%
  QoQ % 3,057.14% -96.57% -27.92% -24.53% 104.92% -27.09% -
  Horiz. % 88.05% 2.79% 81.27% 112.75% 149.40% 72.91% 100.00%
DPS 2.00 0.00 0.00 0.00 2.85 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4670 1.3267 1.4398 1.3988 1.3889 1.3421 1.3560 5.38%
  QoQ % 10.58% -7.86% 2.93% 0.71% 3.49% -1.03% -
  Horiz. % 108.19% 97.84% 106.18% 103.16% 102.43% 98.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 -
P/RPS 0.24 0.32 0.28 0.33 0.30 0.44 0.50 -38.67%
  QoQ % -25.00% 14.29% -15.15% 10.00% -31.82% -12.00% -
  Horiz. % 48.00% 64.00% 56.00% 66.00% 60.00% 88.00% 100.00%
P/EPS 24.43 857.14 26.96 19.43 16.27 36.22 26.25 -4.67%
  QoQ % -97.15% 3,079.30% 38.75% 19.42% -55.08% 37.98% -
  Horiz. % 93.07% 3,265.30% 102.70% 74.02% 61.98% 137.98% 100.00%
EY 4.09 0.12 3.71 5.15 6.15 2.76 3.81 4.84%
  QoQ % 3,308.33% -96.77% -27.96% -16.26% 122.83% -27.56% -
  Horiz. % 107.35% 3.15% 97.38% 135.17% 161.42% 72.44% 100.00%
DY 3.70 0.00 0.00 0.00 4.67 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.23% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.43 0.38 0.39 0.44 0.49 0.49 -17.06%
  QoQ % -13.95% 13.16% -2.56% -11.36% -10.20% 0.00% -
  Horiz. % 75.51% 87.76% 77.55% 79.59% 89.80% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 -
Price 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 -
P/RPS 0.25 0.29 0.30 0.31 0.29 0.40 0.52 -38.60%
  QoQ % -13.79% -3.33% -3.23% 6.90% -27.50% -23.08% -
  Horiz. % 48.08% 55.77% 57.69% 59.62% 55.77% 76.92% 100.00%
P/EPS 25.34 785.71 28.43 18.37 15.73 33.24 27.03 -4.21%
  QoQ % -96.77% 2,663.67% 54.76% 16.78% -52.68% 22.97% -
  Horiz. % 93.75% 2,906.81% 105.18% 67.96% 58.19% 122.97% 100.00%
EY 3.95 0.13 3.52 5.44 6.36 3.01 3.70 4.45%
  QoQ % 2,938.46% -96.31% -35.29% -14.47% 111.30% -18.65% -
  Horiz. % 106.76% 3.51% 95.14% 147.03% 171.89% 81.35% 100.00%
DY 3.57 0.00 0.00 0.00 4.83 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.91% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.38 0.39 0.40 0.37 0.42 0.45 0.50 -16.71%
  QoQ % -2.56% -2.50% 8.11% -11.90% -6.67% -10.00% -
  Horiz. % 76.00% 78.00% 80.00% 74.00% 84.00% 90.00% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!
PARTNERS & BROKERS