Highlights

[NYLEX] QoQ Quarter Result on 2012-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     3,248.44%    YoY -     -41.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 401,469 444,005 441,700 434,709 344,531 380,668 328,343 14.36%
  QoQ % -9.58% 0.52% 1.61% 26.17% -9.49% 15.94% -
  Horiz. % 122.27% 135.23% 134.52% 132.39% 104.93% 115.94% 100.00%
PBT 3,450 5,396 3,351 5,189 1,697 5,745 7,818 -42.07%
  QoQ % -36.06% 61.03% -35.42% 205.77% -70.46% -26.52% -
  Horiz. % 44.13% 69.02% 42.86% 66.37% 21.71% 73.48% 100.00%
Tax -2,040 -3,393 -1,081 -1,274 -1,487 -1,604 -2,308 -7.91%
  QoQ % 39.88% -213.88% 15.15% 14.32% 7.29% 30.50% -
  Horiz. % 88.39% 147.01% 46.84% 55.20% 64.43% 69.50% 100.00%
NP 1,410 2,003 2,270 3,915 210 4,141 5,510 -59.73%
  QoQ % -29.61% -11.76% -42.02% 1,764.29% -94.93% -24.85% -
  Horiz. % 25.59% 36.35% 41.20% 71.05% 3.81% 75.15% 100.00%
NP to SH 1,545 2,152 2,189 4,286 128 3,964 5,495 -57.12%
  QoQ % -28.21% -1.69% -48.93% 3,248.44% -96.77% -27.86% -
  Horiz. % 28.12% 39.16% 39.84% 78.00% 2.33% 72.14% 100.00%
Tax Rate 59.13 % 62.88 % 32.26 % 24.55 % 87.63 % 27.92 % 29.52 % 58.97%
  QoQ % -5.96% 94.92% 31.41% -71.98% 213.86% -5.42% -
  Horiz. % 200.30% 213.01% 109.28% 83.16% 296.85% 94.58% 100.00%
Total Cost 400,059 442,002 439,430 430,794 344,321 376,527 322,833 15.39%
  QoQ % -9.49% 0.59% 2.00% 25.11% -8.55% 16.63% -
  Horiz. % 123.92% 136.91% 136.12% 133.44% 106.66% 116.63% 100.00%
Net Worth 283,893 283,055 284,763 285,086 257,828 279,811 271,837 2.94%
  QoQ % 0.30% -0.60% -0.11% 10.57% -7.86% 2.93% -
  Horiz. % 104.44% 104.13% 104.76% 104.87% 94.85% 102.93% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - 3,878 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 90.50 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 283,893 283,055 284,763 285,086 257,828 279,811 271,837 2.94%
  QoQ % 0.30% -0.60% -0.11% 10.57% -7.86% 2.93% -
  Horiz. % 104.44% 104.13% 104.76% 104.87% 94.85% 102.93% 100.00%
NOSH 193,124 193,873 193,716 193,936 182,857 194,313 194,169 -0.36%
  QoQ % -0.39% 0.08% -0.11% 6.06% -5.90% 0.07% -
  Horiz. % 99.46% 99.85% 99.77% 99.88% 94.17% 100.07% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.35 % 0.45 % 0.51 % 0.90 % 0.06 % 1.09 % 1.68 % -64.89%
  QoQ % -22.22% -11.76% -43.33% 1,400.00% -94.50% -35.12% -
  Horiz. % 20.83% 26.79% 30.36% 53.57% 3.57% 64.88% 100.00%
ROE 0.54 % 0.76 % 0.77 % 1.50 % 0.05 % 1.42 % 2.02 % -58.54%
  QoQ % -28.95% -1.30% -48.67% 2,900.00% -96.48% -29.70% -
  Horiz. % 26.73% 37.62% 38.12% 74.26% 2.48% 70.30% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 207.88 229.02 228.01 224.15 188.42 195.90 169.10 14.77%
  QoQ % -9.23% 0.44% 1.72% 18.96% -3.82% 15.85% -
  Horiz. % 122.93% 135.43% 134.84% 132.55% 111.43% 115.85% 100.00%
EPS 0.80 1.11 1.13 2.21 0.07 2.04 2.83 -56.96%
  QoQ % -27.93% -1.77% -48.87% 3,057.14% -96.57% -27.92% -
  Horiz. % 28.27% 39.22% 39.93% 78.09% 2.47% 72.08% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 3.31%
  QoQ % 0.68% -0.68% 0.00% 4.26% -2.08% 2.86% -
  Horiz. % 105.00% 104.29% 105.00% 105.00% 100.71% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 206.58 228.47 227.29 223.69 177.29 195.88 168.96 14.36%
  QoQ % -9.58% 0.52% 1.61% 26.17% -9.49% 15.93% -
  Horiz. % 122.27% 135.22% 134.52% 132.39% 104.93% 115.93% 100.00%
EPS 0.80 1.11 1.13 2.21 0.07 2.04 2.83 -56.96%
  QoQ % -27.93% -1.77% -48.87% 3,057.14% -96.57% -27.92% -
  Horiz. % 28.27% 39.22% 39.93% 78.09% 2.47% 72.08% 100.00%
DPS 0.00 0.00 0.00 2.00 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 1.4608 1.4565 1.4653 1.4670 1.3267 1.4398 1.3988 2.94%
  QoQ % 0.30% -0.60% -0.12% 10.58% -7.86% 2.93% -
  Horiz. % 104.43% 104.12% 104.75% 104.88% 94.85% 102.93% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 -
P/RPS 0.23 0.24 0.24 0.24 0.32 0.28 0.33 -21.41%
  QoQ % -4.17% 0.00% 0.00% -25.00% 14.29% -15.15% -
  Horiz. % 69.70% 72.73% 72.73% 72.73% 96.97% 84.85% 100.00%
P/EPS 58.75 48.65 48.67 24.43 857.14 26.96 19.43 109.24%
  QoQ % 20.76% -0.04% 99.22% -97.15% 3,079.30% 38.75% -
  Horiz. % 302.37% 250.39% 250.49% 125.73% 4,411.43% 138.75% 100.00%
EY 1.70 2.06 2.05 4.09 0.12 3.71 5.15 -52.27%
  QoQ % -17.48% 0.49% -49.88% 3,308.33% -96.77% -27.96% -
  Horiz. % 33.01% 40.00% 39.81% 79.42% 2.33% 72.04% 100.00%
DY 0.00 0.00 0.00 3.70 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 0.32 0.37 0.37 0.37 0.43 0.38 0.39 -12.37%
  QoQ % -13.51% 0.00% 0.00% -13.95% 13.16% -2.56% -
  Horiz. % 82.05% 94.87% 94.87% 94.87% 110.26% 97.44% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 -
Price 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 -
P/RPS 0.23 0.21 0.24 0.25 0.29 0.30 0.31 -18.06%
  QoQ % 9.52% -12.50% -4.00% -13.79% -3.33% -3.23% -
  Horiz. % 74.19% 67.74% 77.42% 80.65% 93.55% 96.77% 100.00%
P/EPS 58.75 44.14 47.79 25.34 785.71 28.43 18.37 117.22%
  QoQ % 33.10% -7.64% 88.60% -96.77% 2,663.67% 54.76% -
  Horiz. % 319.81% 240.28% 260.15% 137.94% 4,277.14% 154.76% 100.00%
EY 1.70 2.27 2.09 3.95 0.13 3.52 5.44 -53.98%
  QoQ % -25.11% 8.61% -47.09% 2,938.46% -96.31% -35.29% -
  Horiz. % 31.25% 41.73% 38.42% 72.61% 2.39% 64.71% 100.00%
DY 0.00 0.00 0.00 3.57 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 0.32 0.34 0.37 0.38 0.39 0.40 0.37 -9.23%
  QoQ % -5.88% -8.11% -2.63% -2.56% -2.50% 8.11% -
  Horiz. % 86.49% 91.89% 100.00% 102.70% 105.41% 108.11% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
5. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
8. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
Partners & Brokers