Highlights

[NYLEX] QoQ Quarter Result on 2011-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-May-2011  [#4]
Profit Trend QoQ -     105.24%    YoY -     54.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 344,531 380,668 328,343 392,010 295,378 254,428 284,933 13.51%
  QoQ % -9.49% 15.94% -16.24% 32.71% 16.09% -10.71% -
  Horiz. % 120.92% 133.60% 115.24% 137.58% 103.67% 89.29% 100.00%
PBT 1,697 5,745 7,818 7,977 4,351 6,154 -2,438 -
  QoQ % -70.46% -26.52% -1.99% 83.34% -29.30% 352.42% -
  Horiz. % -69.61% -235.64% -320.67% -327.19% -178.47% -252.42% 100.00%
Tax -1,487 -1,604 -2,308 -981 -679 -1,230 -16 1,957.44%
  QoQ % 7.29% 30.50% -135.27% -44.48% 44.80% -7,587.50% -
  Horiz. % 9,293.75% 10,025.00% 14,425.00% 6,131.25% 4,243.75% 7,687.50% 100.00%
NP 210 4,141 5,510 6,996 3,672 4,924 -2,454 -
  QoQ % -94.93% -24.85% -21.24% 90.52% -25.43% 300.65% -
  Horiz. % -8.56% -168.74% -224.53% -285.09% -149.63% -200.65% 100.00%
NP to SH 128 3,964 5,495 7,282 3,548 4,875 -2,520 -
  QoQ % -96.77% -27.86% -24.54% 105.24% -27.22% 293.45% -
  Horiz. % -5.08% -157.30% -218.06% -288.97% -140.79% -193.45% 100.00%
Tax Rate 87.63 % 27.92 % 29.52 % 12.30 % 15.61 % 19.99 % - % -
  QoQ % 213.86% -5.42% 140.00% -21.20% -21.91% 0.00% -
  Horiz. % 438.37% 139.67% 147.67% 61.53% 78.09% 100.00% -
Total Cost 344,321 376,527 322,833 385,014 291,706 249,504 287,387 12.82%
  QoQ % -8.55% 16.63% -16.15% 31.99% 16.91% -13.18% -
  Horiz. % 119.81% 131.02% 112.33% 133.97% 101.50% 86.82% 100.00%
Net Worth 257,828 279,811 271,837 269,919 260,825 263,513 257,641 0.05%
  QoQ % -7.86% 2.93% 0.71% 3.49% -1.02% 2.28% -
  Horiz. % 100.07% 108.60% 105.51% 104.77% 101.24% 102.28% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - 5,534 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 76.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 257,828 279,811 271,837 269,919 260,825 263,513 257,641 0.05%
  QoQ % -7.86% 2.93% 0.71% 3.49% -1.02% 2.28% -
  Horiz. % 100.07% 108.60% 105.51% 104.77% 101.24% 102.28% 100.00%
NOSH 182,857 194,313 194,169 194,186 191,783 188,223 188,059 -1.85%
  QoQ % -5.90% 0.07% -0.01% 1.25% 1.89% 0.09% -
  Horiz. % 97.23% 103.33% 103.25% 103.26% 101.98% 100.09% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 0.06 % 1.09 % 1.68 % 1.78 % 1.24 % 1.94 % -0.86 % -
  QoQ % -94.50% -35.12% -5.62% 43.55% -36.08% 325.58% -
  Horiz. % -6.98% -126.74% -195.35% -206.98% -144.19% -225.58% 100.00%
ROE 0.05 % 1.42 % 2.02 % 2.70 % 1.36 % 1.85 % -0.98 % -
  QoQ % -96.48% -29.70% -25.19% 98.53% -26.49% 288.78% -
  Horiz. % -5.10% -144.90% -206.12% -275.51% -138.78% -188.78% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 188.42 195.90 169.10 201.87 154.02 135.17 151.51 15.66%
  QoQ % -3.82% 15.85% -16.23% 31.07% 13.95% -10.78% -
  Horiz. % 124.36% 129.30% 111.61% 133.24% 101.66% 89.22% 100.00%
EPS 0.07 2.04 2.83 3.75 1.85 2.59 -1.34 -
  QoQ % -96.57% -27.92% -24.53% 102.70% -28.57% 293.28% -
  Horiz. % -5.22% -152.24% -211.19% -279.85% -138.06% -193.28% 100.00%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 1.3700 1.94%
  QoQ % -2.08% 2.86% 0.72% 2.21% -2.86% 2.19% -
  Horiz. % 102.92% 105.11% 102.19% 101.46% 99.27% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 177.29 195.88 168.96 201.72 151.99 130.92 146.62 13.51%
  QoQ % -9.49% 15.93% -16.24% 32.72% 16.09% -10.71% -
  Horiz. % 120.92% 133.60% 115.24% 137.58% 103.66% 89.29% 100.00%
EPS 0.07 2.04 2.83 3.75 1.83 2.51 -1.30 -
  QoQ % -96.57% -27.92% -24.53% 104.92% -27.09% 293.08% -
  Horiz. % -5.38% -156.92% -217.69% -288.46% -140.77% -193.08% 100.00%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3267 1.4398 1.3988 1.3889 1.3421 1.3560 1.3257 0.05%
  QoQ % -7.86% 2.93% 0.71% 3.49% -1.03% 2.29% -
  Horiz. % 100.08% 108.61% 105.51% 104.77% 101.24% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 0.7300 -
P/RPS 0.32 0.28 0.33 0.30 0.44 0.50 0.48 -23.70%
  QoQ % 14.29% -15.15% 10.00% -31.82% -12.00% 4.17% -
  Horiz. % 66.67% 58.33% 68.75% 62.50% 91.67% 104.17% 100.00%
P/EPS 857.14 26.96 19.43 16.27 36.22 26.25 -54.48 -
  QoQ % 3,079.30% 38.75% 19.42% -55.08% 37.98% 148.18% -
  Horiz. % -1,573.31% -49.49% -35.66% -29.86% -66.48% -48.18% 100.00%
EY 0.12 3.71 5.15 6.15 2.76 3.81 -1.84 -
  QoQ % -96.77% -27.96% -16.26% 122.83% -27.56% 307.07% -
  Horiz. % -6.52% -201.63% -279.89% -334.24% -150.00% -207.07% 100.00%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.43 0.38 0.39 0.44 0.49 0.49 0.53 -13.02%
  QoQ % 13.16% -2.56% -11.36% -10.20% 0.00% -7.55% -
  Horiz. % 81.13% 71.70% 73.58% 83.02% 92.45% 92.45% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 -
Price 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 0.7900 -
P/RPS 0.29 0.30 0.31 0.29 0.40 0.52 0.52 -32.27%
  QoQ % -3.33% -3.23% 6.90% -27.50% -23.08% 0.00% -
  Horiz. % 55.77% 57.69% 59.62% 55.77% 76.92% 100.00% 100.00%
P/EPS 785.71 28.43 18.37 15.73 33.24 27.03 -58.96 -
  QoQ % 2,663.67% 54.76% 16.78% -52.68% 22.97% 145.84% -
  Horiz. % -1,332.62% -48.22% -31.16% -26.68% -56.38% -45.84% 100.00%
EY 0.13 3.52 5.44 6.36 3.01 3.70 -1.70 -
  QoQ % -96.31% -35.29% -14.47% 111.30% -18.65% 317.65% -
  Horiz. % -7.65% -207.06% -320.00% -374.12% -177.06% -217.65% 100.00%
DY 0.00 0.00 0.00 4.83 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.40 0.37 0.42 0.45 0.50 0.58 -23.27%
  QoQ % -2.50% 8.11% -11.90% -6.67% -10.00% -13.79% -
  Horiz. % 67.24% 68.97% 63.79% 72.41% 77.59% 86.21% 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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers