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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

159  815  587  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.29+0.03 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.015+0.01 
 QES 0.355-0.025 
 LUSTER 0.19+0.005 
 XOX 0.085-0.005 
 SAPNRG 0.120.00 
 VIZIONE 0.225-0.045 
 BIOHLDG 0.305+0.005 
 GLOTEC-WA 0.095+0.015 

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