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 - 194,337
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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS