Highlights

[NYLEX] QoQ Quarter Result on 2009-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 31-May-2009  [#4]
Profit Trend QoQ -     599.85%    YoY -     -22.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 295,527 297,833 332,027 250,135 217,826 337,758 560,311 -34.80%
  QoQ % -0.77% -10.30% 32.74% 14.83% -35.51% -39.72% -
  Horiz. % 52.74% 53.15% 59.26% 44.64% 38.88% 60.28% 100.00%
PBT 10,116 10,257 15,043 8,086 -3,932 -13,853 20,075 -36.76%
  QoQ % -1.37% -31.82% 86.04% 305.65% 71.62% -169.01% -
  Horiz. % 50.39% 51.09% 74.93% 40.28% -19.59% -69.01% 100.00%
Tax -1,085 -1,078 -2,647 3,902 1,352 175 -5,187 -64.86%
  QoQ % -0.65% 59.27% -167.84% 188.61% 672.57% 103.37% -
  Horiz. % 20.92% 20.78% 51.03% -75.23% -26.07% -3.37% 100.00%
NP 9,031 9,179 12,396 11,988 -2,580 -13,678 14,888 -28.41%
  QoQ % -1.61% -25.95% 3.40% 564.65% 81.14% -191.87% -
  Horiz. % 60.66% 61.65% 83.26% 80.52% -17.33% -91.87% 100.00%
NP to SH 8,850 9,203 12,349 13,111 -2,623 -13,335 17,553 -36.73%
  QoQ % -3.84% -25.48% -5.81% 599.85% 80.33% -175.97% -
  Horiz. % 50.42% 52.43% 70.35% 74.69% -14.94% -75.97% 100.00%
Tax Rate 10.73 % 10.51 % 17.60 % -48.26 % - % - % 25.84 % -44.43%
  QoQ % 2.09% -40.28% 136.47% 0.00% 0.00% 0.00% -
  Horiz. % 41.52% 40.67% 68.11% -186.76% 0.00% 0.00% 100.00%
Total Cost 286,496 288,654 319,631 238,147 220,406 351,436 545,423 -34.98%
  QoQ % -0.75% -9.69% 34.22% 8.05% -37.28% -35.57% -
  Horiz. % 52.53% 52.92% 58.60% 43.66% 40.41% 64.43% 100.00%
Net Worth 261,392 255,536 250,317 235,515 220,693 233,141 240,161 5.83%
  QoQ % 2.29% 2.08% 6.28% 6.72% -5.34% -2.92% -
  Horiz. % 108.84% 106.40% 104.23% 98.07% 91.89% 97.08% 100.00%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 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
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 261,392 255,536 250,317 235,515 220,693 233,141 240,161 5.83%
  QoQ % 2.29% 2.08% 6.28% 6.72% -5.34% -2.92% -
  Horiz. % 108.84% 106.40% 104.23% 98.07% 91.89% 97.08% 100.00%
NOSH 186,708 185,171 185,420 185,445 180,896 176,622 176,589 3.80%
  QoQ % 0.83% -0.13% -0.01% 2.51% 2.42% 0.02% -
  Horiz. % 105.73% 104.86% 105.00% 105.02% 102.44% 100.02% 100.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 3.06 % 3.08 % 3.73 % 4.79 % -1.18 % -4.05 % 2.66 % 9.82%
  QoQ % -0.65% -17.43% -22.13% 505.93% 70.86% -252.26% -
  Horiz. % 115.04% 115.79% 140.23% 180.08% -44.36% -152.26% 100.00%
ROE 3.39 % 3.60 % 4.93 % 5.57 % -1.19 % -5.72 % 7.31 % -40.17%
  QoQ % -5.83% -26.98% -11.49% 568.07% 79.20% -178.25% -
  Horiz. % 46.37% 49.25% 67.44% 76.20% -16.28% -78.25% 100.00%
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 158.28 160.84 179.07 134.88 120.41 191.23 317.30 -37.18%
  QoQ % -1.59% -10.18% 32.76% 12.02% -37.03% -39.73% -
  Horiz. % 49.88% 50.69% 56.44% 42.51% 37.95% 60.27% 100.00%
EPS 4.74 4.97 6.66 7.07 -1.45 -7.55 9.94 -39.05%
  QoQ % -4.63% -25.38% -5.80% 587.59% 80.79% -175.96% -
  Horiz. % 47.69% 50.00% 67.00% 71.13% -14.59% -75.96% 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 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.96%
  QoQ % 1.45% 2.22% 6.30% 4.10% -7.58% -2.94% -
  Horiz. % 102.94% 101.47% 99.26% 93.38% 89.71% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 152.07 153.26 170.85 128.71 112.09 173.80 288.32 -34.80%
  QoQ % -0.78% -10.30% 32.74% 14.83% -35.51% -39.72% -
  Horiz. % 52.74% 53.16% 59.26% 44.64% 38.88% 60.28% 100.00%
EPS 4.55 4.74 6.35 6.75 -1.35 -6.86 9.03 -36.76%
  QoQ % -4.01% -25.35% -5.93% 600.00% 80.32% -175.97% -
  Horiz. % 50.39% 52.49% 70.32% 74.75% -14.95% -75.97% 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 1.3450 1.3149 1.2881 1.2119 1.1356 1.1997 1.2358 5.82%
  QoQ % 2.29% 2.08% 6.29% 6.72% -5.34% -2.92% -
  Horiz. % 108.84% 106.40% 104.23% 98.07% 91.89% 97.08% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 -
P/RPS 0.44 0.44 0.39 0.40 0.36 0.40 0.35 16.53%
  QoQ % 0.00% 12.82% -2.50% 11.11% -10.00% 14.29% -
  Horiz. % 125.71% 125.71% 111.43% 114.29% 102.86% 114.29% 100.00%
P/EPS 14.77 14.08 10.51 7.64 -29.66 -10.20 11.27 19.82%
  QoQ % 4.90% 33.97% 37.57% 125.76% -190.78% -190.51% -
  Horiz. % 131.06% 124.93% 93.26% 67.79% -263.18% -90.51% 100.00%
EY 6.77 7.10 9.51 13.09 -3.37 -9.81 8.88 -16.59%
  QoQ % -4.65% -25.34% -27.35% 488.43% 65.65% -210.47% -
  Horiz. % 76.24% 79.95% 107.09% 147.41% -37.95% -110.47% 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 0.51 0.52 0.43 0.35 0.58 0.82 -28.16%
  QoQ % -1.96% -1.92% 20.93% 22.86% -39.66% -29.27% -
  Horiz. % 60.98% 62.20% 63.41% 52.44% 42.68% 70.73% 100.00%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 -
Price 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 -
P/RPS 0.49 0.44 0.44 0.49 0.47 0.30 0.25 56.81%
  QoQ % 11.36% 0.00% -10.20% 4.26% 56.67% 20.00% -
  Horiz. % 196.00% 176.00% 176.00% 196.00% 188.00% 120.00% 100.00%
P/EPS 16.46 14.08 11.71 9.34 -39.31 -7.68 7.85 64.04%
  QoQ % 16.90% 20.24% 25.37% 123.76% -411.85% -197.83% -
  Horiz. % 209.68% 179.36% 149.17% 118.98% -500.76% -97.83% 100.00%
EY 6.08 7.10 8.54 10.71 -2.54 -13.02 12.74 -39.01%
  QoQ % -14.37% -16.86% -20.26% 521.65% 80.49% -202.20% -
  Horiz. % 47.72% 55.73% 67.03% 84.07% -19.94% -102.20% 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 0.56 0.51 0.58 0.52 0.47 0.44 0.57 -1.18%
  QoQ % 9.80% -12.07% 11.54% 10.64% 6.82% -22.81% -
  Horiz. % 98.25% 89.47% 101.75% 91.23% 82.46% 77.19% 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