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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers