Highlights

[NYLEX] QoQ TTM Result on 2009-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 28-Feb-2009  [#3]
Profit Trend QoQ -     -26.63%    YoY -     -50.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 1,097,821 1,137,746 1,366,030 1,572,586 1,729,978 1,868,693 1,742,062 -26.48%
  QoQ % -3.51% -16.71% -13.13% -9.10% -7.42% 7.27% -
  Horiz. % 63.02% 65.31% 78.41% 90.27% 99.31% 107.27% 100.00%
PBT 29,454 5,344 10,376 19,181 29,202 68,289 58,269 -36.52%
  QoQ % 451.16% -48.50% -45.90% -34.32% -57.24% 17.20% -
  Horiz. % 50.55% 9.17% 17.81% 32.92% 50.12% 117.20% 100.00%
Tax 1,529 2,782 242 -3,982 -7,275 -14,216 -10,789 -
  QoQ % -45.04% 1,049.59% 106.08% 45.26% 48.83% -31.76% -
  Horiz. % -14.17% -25.79% -2.24% 36.91% 67.43% 131.76% 100.00%
NP 30,983 8,126 10,618 15,199 21,927 54,073 47,480 -24.75%
  QoQ % 281.28% -23.47% -30.14% -30.68% -59.45% 13.89% -
  Horiz. % 65.25% 17.11% 22.36% 32.01% 46.18% 113.89% 100.00%
NP to SH 32,040 9,502 14,706 18,599 25,351 57,024 47,763 -23.35%
  QoQ % 237.19% -35.39% -20.93% -26.63% -55.54% 19.39% -
  Horiz. % 67.08% 19.89% 30.79% 38.94% 53.08% 119.39% 100.00%
Tax Rate -5.19 % -52.06 % -2.33 % 20.76 % 24.91 % 20.82 % 18.52 % -
  QoQ % 90.03% -2,134.33% -111.22% -16.66% 19.64% 12.42% -
  Horiz. % -28.02% -281.10% -12.58% 112.10% 134.50% 112.42% 100.00%
Total Cost 1,066,838 1,129,620 1,355,412 1,557,387 1,708,051 1,814,620 1,694,582 -26.52%
  QoQ % -5.56% -16.66% -12.97% -8.82% -5.87% 7.08% -
  Horiz. % 62.96% 66.66% 79.99% 91.90% 100.79% 107.08% 100.00%
Net Worth 255,536 250,317 235,515 220,693 233,141 240,161 222,026 9.81%
  QoQ % 2.08% 6.28% 6.72% -5.34% -2.92% 8.17% -
  Horiz. % 115.09% 112.74% 106.08% 99.40% 105.01% 108.17% 100.00%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 0 0 0 8,122 8,122 8,122 8,122 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 43.67 % 32.04 % 14.24 % 17.01 % -
  QoQ % 0.00% 0.00% 0.00% 36.30% 125.00% -16.28% -
  Horiz. % 0.00% 0.00% 0.00% 256.73% 188.36% 83.72% 100.00%
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 255,536 250,317 235,515 220,693 233,141 240,161 222,026 9.81%
  QoQ % 2.08% 6.28% 6.72% -5.34% -2.92% 8.17% -
  Horiz. % 115.09% 112.74% 106.08% 99.40% 105.01% 108.17% 100.00%
NOSH 185,171 185,420 185,445 180,896 176,622 176,589 180,509 1.71%
  QoQ % -0.13% -0.01% 2.51% 2.42% 0.02% -2.17% -
  Horiz. % 102.58% 102.72% 102.73% 100.21% 97.85% 97.83% 100.00%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 2.82 % 0.71 % 0.78 % 0.97 % 1.27 % 2.89 % 2.73 % 2.18%
  QoQ % 297.18% -8.97% -19.59% -23.62% -56.06% 5.86% -
  Horiz. % 103.30% 26.01% 28.57% 35.53% 46.52% 105.86% 100.00%
ROE 12.54 % 3.80 % 6.24 % 8.43 % 10.87 % 23.74 % 21.51 % -30.19%
  QoQ % 230.00% -39.10% -25.98% -22.45% -54.21% 10.37% -
  Horiz. % 58.30% 17.67% 29.01% 39.19% 50.53% 110.37% 100.00%
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 592.87 613.60 736.62 869.33 979.48 1,058.21 965.08 -27.71%
  QoQ % -3.38% -16.70% -15.27% -11.25% -7.44% 9.65% -
  Horiz. % 61.43% 63.58% 76.33% 90.08% 101.49% 109.65% 100.00%
EPS 17.30 5.12 7.93 10.28 14.35 32.29 26.46 -24.65%
  QoQ % 237.89% -35.44% -22.86% -28.36% -55.56% 22.03% -
  Horiz. % 65.38% 19.35% 29.97% 38.85% 54.23% 122.03% 100.00%
DPS 0.00 0.00 0.00 4.49 4.60 4.60 4.50 -
  QoQ % 0.00% 0.00% 0.00% -2.39% 0.00% 2.22% -
  Horiz. % 0.00% 0.00% 0.00% 99.78% 102.22% 102.22% 100.00%
NAPS 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.2300 7.97%
  QoQ % 2.22% 6.30% 4.10% -7.58% -2.94% 10.57% -
  Horiz. % 112.20% 109.76% 103.25% 99.19% 107.32% 110.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 564.91 585.45 702.92 809.21 890.19 961.57 896.41 -26.47%
  QoQ % -3.51% -16.71% -13.14% -9.10% -7.42% 7.27% -
  Horiz. % 63.02% 65.31% 78.42% 90.27% 99.31% 107.27% 100.00%
EPS 16.49 4.89 7.57 9.57 13.04 29.34 24.58 -23.35%
  QoQ % 237.22% -35.40% -20.90% -26.61% -55.56% 19.37% -
  Horiz. % 67.09% 19.89% 30.80% 38.93% 53.05% 119.37% 100.00%
DPS 0.00 0.00 0.00 4.18 4.18 4.18 4.18 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.3149 1.2881 1.2119 1.1356 1.1997 1.2358 1.1425 9.81%
  QoQ % 2.08% 6.29% 6.72% -5.34% -2.92% 8.17% -
  Horiz. % 115.09% 112.74% 106.07% 99.40% 105.01% 108.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 1.3200 -
P/RPS 0.12 0.11 0.07 0.05 0.08 0.11 0.14 -9.76%
  QoQ % 9.09% 57.14% 40.00% -37.50% -27.27% -21.43% -
  Horiz. % 85.71% 78.57% 50.00% 35.71% 57.14% 78.57% 100.00%
P/EPS 4.05 13.66 6.81 4.18 5.36 3.47 4.99 -12.98%
  QoQ % -70.35% 100.59% 62.92% -22.01% 54.47% -30.46% -
  Horiz. % 81.16% 273.75% 136.47% 83.77% 107.41% 69.54% 100.00%
EY 24.72 7.32 14.69 23.91 18.64 28.83 20.05 14.97%
  QoQ % 237.70% -50.17% -38.56% 28.27% -35.35% 43.79% -
  Horiz. % 123.29% 36.51% 73.27% 119.25% 92.97% 143.79% 100.00%
DY 0.00 0.00 0.00 10.44 5.97 4.11 3.41 -
  QoQ % 0.00% 0.00% 0.00% 74.87% 45.26% 20.53% -
  Horiz. % 0.00% 0.00% 0.00% 306.16% 175.07% 120.53% 100.00%
P/NAPS 0.51 0.52 0.43 0.35 0.58 0.82 1.07 -38.95%
  QoQ % -1.92% 20.93% 22.86% -39.66% -29.27% -23.36% -
  Horiz. % 47.66% 48.60% 40.19% 32.71% 54.21% 76.64% 100.00%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 31/07/08 -
Price 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 1.1500 -
P/RPS 0.12 0.13 0.09 0.07 0.06 0.07 0.12 -
  QoQ % -7.69% 44.44% 28.57% 16.67% -14.29% -41.67% -
  Horiz. % 100.00% 108.33% 75.00% 58.33% 50.00% 58.33% 100.00%
P/EPS 4.05 15.22 8.32 5.54 4.04 2.42 4.35 -4.65%
  QoQ % -73.39% 82.93% 50.18% 37.13% 66.94% -44.37% -
  Horiz. % 93.10% 349.89% 191.26% 127.36% 92.87% 55.63% 100.00%
EY 24.72 6.57 12.02 18.04 24.75 41.40 23.01 4.89%
  QoQ % 276.26% -45.34% -33.37% -27.11% -40.22% 79.92% -
  Horiz. % 107.43% 28.55% 52.24% 78.40% 107.56% 179.92% 100.00%
DY 0.00 0.00 0.00 7.88 7.93 5.90 3.91 -
  QoQ % 0.00% 0.00% 0.00% -0.63% 34.41% 50.90% -
  Horiz. % 0.00% 0.00% 0.00% 201.53% 202.81% 150.90% 100.00%
P/NAPS 0.51 0.58 0.52 0.47 0.44 0.57 0.93 -32.98%
  QoQ % -12.07% 11.54% 10.64% 6.82% -22.81% -38.71% -
  Horiz. % 54.84% 62.37% 55.91% 50.54% 47.31% 61.29% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers