Highlights

[NYLEX] QoQ TTM Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     35.81%    YoY -     133.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 1,131,587 1,174,992 1,222,086 1,175,522 1,097,821 1,137,746 1,366,030 -11.79%
  QoQ % -3.69% -3.85% 3.96% 7.08% -3.51% -16.71% -
  Horiz. % 82.84% 86.02% 89.46% 86.05% 80.37% 83.29% 100.00%
PBT 18,429 22,532 40,013 43,502 29,454 5,344 10,376 46.61%
  QoQ % -18.21% -43.69% -8.02% 47.69% 451.16% -48.50% -
  Horiz. % 177.61% 217.15% 385.63% 419.26% 283.87% 51.50% 100.00%
Tax -2,376 -2,224 -4,855 -908 1,529 2,782 242 -
  QoQ % -6.83% 54.19% -434.69% -159.39% -45.04% 1,049.59% -
  Horiz. % -981.82% -919.01% -2,006.20% -375.21% 631.82% 1,149.59% 100.00%
NP 16,053 20,308 35,158 42,594 30,983 8,126 10,618 31.69%
  QoQ % -20.95% -42.24% -17.46% 37.48% 281.28% -23.47% -
  Horiz. % 151.19% 191.26% 331.12% 401.15% 291.80% 76.53% 100.00%
NP to SH 15,917 20,245 35,114 43,513 32,040 9,502 14,706 5.41%
  QoQ % -21.38% -42.34% -19.30% 35.81% 237.19% -35.39% -
  Horiz. % 108.23% 137.66% 238.77% 295.89% 217.87% 64.61% 100.00%
Tax Rate 12.89 % 9.87 % 12.13 % 2.09 % -5.19 % -52.06 % -2.33 % -
  QoQ % 30.60% -18.63% 480.38% 140.27% 90.03% -2,134.33% -
  Horiz. % -553.22% -423.61% -520.60% -89.70% 222.75% 2,234.33% 100.00%
Total Cost 1,115,534 1,154,684 1,186,928 1,132,928 1,066,838 1,129,620 1,355,412 -12.17%
  QoQ % -3.39% -2.72% 4.77% 6.19% -5.56% -16.66% -
  Horiz. % 82.30% 85.19% 87.57% 83.59% 78.71% 83.34% 100.00%
Net Worth 263,513 257,641 265,756 261,392 255,536 250,317 235,515 7.77%
  QoQ % 2.28% -3.05% 1.67% 2.29% 2.08% 6.28% -
  Horiz. % 111.89% 109.39% 112.84% 110.99% 108.50% 106.28% 100.00%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 263,513 257,641 265,756 261,392 255,536 250,317 235,515 7.77%
  QoQ % 2.28% -3.05% 1.67% 2.29% 2.08% 6.28% -
  Horiz. % 111.89% 109.39% 112.84% 110.99% 108.50% 106.28% 100.00%
NOSH 188,223 188,059 188,480 186,708 185,171 185,420 185,445 1.00%
  QoQ % 0.09% -0.22% 0.95% 0.83% -0.13% -0.01% -
  Horiz. % 101.50% 101.41% 101.64% 100.68% 99.85% 99.99% 100.00%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 1.42 % 1.73 % 2.88 % 3.62 % 2.82 % 0.71 % 0.78 % 49.04%
  QoQ % -17.92% -39.93% -20.44% 28.37% 297.18% -8.97% -
  Horiz. % 182.05% 221.79% 369.23% 464.10% 361.54% 91.03% 100.00%
ROE 6.04 % 7.86 % 13.21 % 16.65 % 12.54 % 3.80 % 6.24 % -2.15%
  QoQ % -23.16% -40.50% -20.66% 32.78% 230.00% -39.10% -
  Horiz. % 96.79% 125.96% 211.70% 266.83% 200.96% 60.90% 100.00%
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 601.19 624.80 648.39 629.60 592.87 613.60 736.62 -12.66%
  QoQ % -3.78% -3.64% 2.98% 6.20% -3.38% -16.70% -
  Horiz. % 81.61% 84.82% 88.02% 85.47% 80.49% 83.30% 100.00%
EPS 8.46 10.77 18.63 23.31 17.30 5.12 7.93 4.40%
  QoQ % -21.45% -42.19% -20.08% 34.74% 237.89% -35.44% -
  Horiz. % 106.68% 135.81% 234.93% 293.95% 218.16% 64.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4000 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 6.71%
  QoQ % 2.19% -2.84% 0.71% 1.45% 2.22% 6.30% -
  Horiz. % 110.24% 107.87% 111.02% 110.24% 108.66% 106.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 582.28 604.62 628.85 604.89 564.91 585.45 702.92 -11.79%
  QoQ % -3.69% -3.85% 3.96% 7.08% -3.51% -16.71% -
  Horiz. % 82.84% 86.02% 89.46% 86.05% 80.37% 83.29% 100.00%
EPS 8.19 10.42 18.07 22.39 16.49 4.89 7.57 5.38%
  QoQ % -21.40% -42.34% -19.29% 35.78% 237.22% -35.40% -
  Horiz. % 108.19% 137.65% 238.71% 295.77% 217.83% 64.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3560 1.3257 1.3675 1.3450 1.3149 1.2881 1.2119 7.77%
  QoQ % 2.29% -3.06% 1.67% 2.29% 2.08% 6.29% -
  Horiz. % 111.89% 109.39% 112.84% 110.98% 108.50% 106.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.6800 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 -
P/RPS 0.11 0.12 0.11 0.11 0.12 0.11 0.07 35.13%
  QoQ % -8.33% 9.09% 0.00% -8.33% 9.09% 57.14% -
  Horiz. % 157.14% 171.43% 157.14% 157.14% 171.43% 157.14% 100.00%
P/EPS 8.04 6.78 3.76 3.00 4.05 13.66 6.81 11.69%
  QoQ % 18.58% 80.32% 25.33% -25.93% -70.35% 100.59% -
  Horiz. % 118.06% 99.56% 55.21% 44.05% 59.47% 200.59% 100.00%
EY 12.44 14.75 26.61 33.29 24.72 7.32 14.69 -10.48%
  QoQ % -15.66% -44.57% -20.07% 34.67% 237.70% -50.17% -
  Horiz. % 84.68% 100.41% 181.14% 226.62% 168.28% 49.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.53 0.50 0.50 0.51 0.52 0.43 9.09%
  QoQ % -7.55% 6.00% 0.00% -1.96% -1.92% 20.93% -
  Horiz. % 113.95% 123.26% 116.28% 116.28% 118.60% 120.93% 100.00%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 25/01/11 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 -
Price 0.7000 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 -
P/RPS 0.12 0.13 0.14 0.12 0.12 0.13 0.09 21.12%
  QoQ % -7.69% -7.14% 16.67% 0.00% -7.69% 44.44% -
  Horiz. % 133.33% 144.44% 155.56% 133.33% 133.33% 144.44% 100.00%
P/EPS 8.28 7.34 4.83 3.35 4.05 15.22 8.32 -0.32%
  QoQ % 12.81% 51.97% 44.18% -17.28% -73.39% 82.93% -
  Horiz. % 99.52% 88.22% 58.05% 40.26% 48.68% 182.93% 100.00%
EY 12.08 13.63 20.70 29.88 24.72 6.57 12.02 0.33%
  QoQ % -11.37% -34.15% -30.72% 20.87% 276.26% -45.34% -
  Horiz. % 100.50% 113.39% 172.21% 248.59% 205.66% 54.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.58 0.64 0.56 0.51 0.58 0.52 -2.58%
  QoQ % -13.79% -9.38% 14.29% 9.80% -12.07% 11.54% -
  Horiz. % 96.15% 111.54% 123.08% 107.69% 98.08% 111.54% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers