Highlights

[NYLEX] QoQ TTM Result on 2012-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 29-Feb-2012  [#3]
Profit Trend QoQ -     -16.86%    YoY -     58.92%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 1,664,945 1,601,608 1,488,251 1,445,552 1,396,399 1,270,159 1,226,749 22.51%
  QoQ % 3.95% 7.62% 2.95% 3.52% 9.94% 3.54% -
  Horiz. % 135.72% 130.56% 121.32% 117.84% 113.83% 103.54% 100.00%
PBT 15,633 15,982 20,449 23,237 25,891 26,300 16,044 -1.71%
  QoQ % -2.18% -21.84% -12.00% -10.25% -1.56% 63.92% -
  Horiz. % 97.44% 99.61% 127.46% 144.83% 161.37% 163.92% 100.00%
Tax -7,235 -5,446 -6,673 -6,380 -5,572 -5,198 -2,906 83.39%
  QoQ % -32.85% 18.39% -4.59% -14.50% -7.20% -78.87% -
  Horiz. % 248.97% 187.41% 229.63% 219.55% 191.74% 178.87% 100.00%
NP 8,398 10,536 13,776 16,857 20,319 21,102 13,138 -25.73%
  QoQ % -20.29% -23.52% -18.28% -17.04% -3.71% 60.62% -
  Horiz. % 63.92% 80.19% 104.86% 128.31% 154.66% 160.62% 100.00%
NP to SH 8,755 10,567 13,873 16,869 20,289 21,200 13,185 -23.83%
  QoQ % -17.15% -23.83% -17.76% -16.86% -4.30% 60.79% -
  Horiz. % 66.40% 80.14% 105.22% 127.94% 153.88% 160.79% 100.00%
Tax Rate 46.28 % 34.08 % 32.63 % 27.46 % 21.52 % 19.76 % 18.11 % 86.60%
  QoQ % 35.80% 4.44% 18.83% 27.60% 8.91% 9.11% -
  Horiz. % 255.55% 188.18% 180.18% 151.63% 118.83% 109.11% 100.00%
Total Cost 1,656,547 1,591,072 1,474,475 1,428,695 1,376,080 1,249,057 1,213,611 22.98%
  QoQ % 4.12% 7.91% 3.20% 3.82% 10.17% 2.92% -
  Horiz. % 136.50% 131.10% 121.49% 117.72% 113.39% 102.92% 100.00%
Net Worth 283,055 284,763 285,086 257,828 279,811 271,837 269,919 3.21%
  QoQ % -0.60% -0.11% 10.57% -7.86% 2.93% 0.71% -
  Horiz. % 104.87% 105.50% 105.62% 95.52% 103.66% 100.71% 100.00%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div 3,878 3,878 3,878 5,534 5,534 5,534 5,534 -21.05%
  QoQ % 0.00% 0.00% -29.91% 0.00% 0.00% 0.00% -
  Horiz. % 70.09% 70.09% 70.09% 100.00% 100.00% 100.00% 100.00%
Div Payout % 44.30 % 36.71 % 27.96 % 32.81 % 27.28 % 26.11 % 41.97 % 3.66%
  QoQ % 20.68% 31.29% -14.78% 20.27% 4.48% -37.79% -
  Horiz. % 105.55% 87.47% 66.62% 78.17% 65.00% 62.21% 100.00%
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 283,055 284,763 285,086 257,828 279,811 271,837 269,919 3.21%
  QoQ % -0.60% -0.11% 10.57% -7.86% 2.93% 0.71% -
  Horiz. % 104.87% 105.50% 105.62% 95.52% 103.66% 100.71% 100.00%
NOSH 193,873 193,716 193,936 182,857 194,313 194,169 194,186 -0.11%
  QoQ % 0.08% -0.11% 6.06% -5.90% 0.07% -0.01% -
  Horiz. % 99.84% 99.76% 99.87% 94.17% 100.07% 99.99% 100.00%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 0.50 % 0.66 % 0.93 % 1.17 % 1.46 % 1.66 % 1.07 % -39.70%
  QoQ % -24.24% -29.03% -20.51% -19.86% -12.05% 55.14% -
  Horiz. % 46.73% 61.68% 86.92% 109.35% 136.45% 155.14% 100.00%
ROE 3.09 % 3.71 % 4.87 % 6.54 % 7.25 % 7.80 % 4.88 % -26.20%
  QoQ % -16.71% -23.82% -25.54% -9.79% -7.05% 59.84% -
  Horiz. % 63.32% 76.02% 99.80% 134.02% 148.57% 159.84% 100.00%
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 858.78 826.78 767.39 790.54 718.63 654.15 631.74 22.65%
  QoQ % 3.87% 7.74% -2.93% 10.01% 9.86% 3.55% -
  Horiz. % 135.94% 130.87% 121.47% 125.14% 113.75% 103.55% 100.00%
EPS 4.52 5.45 7.15 9.23 10.44 10.92 6.79 -23.70%
  QoQ % -17.06% -23.78% -22.54% -11.59% -4.40% 60.82% -
  Horiz. % 66.57% 80.27% 105.30% 135.94% 153.76% 160.82% 100.00%
DPS 2.00 2.00 2.00 3.03 2.85 2.85 2.85 -20.98%
  QoQ % 0.00% 0.00% -33.99% 6.32% 0.00% 0.00% -
  Horiz. % 70.18% 70.18% 70.18% 106.32% 100.00% 100.00% 100.00%
NAPS 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 3.32%
  QoQ % -0.68% 0.00% 4.26% -2.08% 2.86% 0.72% -
  Horiz. % 105.04% 105.76% 105.76% 101.44% 103.60% 100.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 856.73 824.14 765.81 743.84 718.55 653.59 631.25 22.51%
  QoQ % 3.95% 7.62% 2.95% 3.52% 9.94% 3.54% -
  Horiz. % 135.72% 130.56% 121.32% 117.84% 113.83% 103.54% 100.00%
EPS 4.51 5.44 7.14 8.68 10.44 10.91 6.78 -23.74%
  QoQ % -17.10% -23.81% -17.74% -16.86% -4.31% 60.91% -
  Horiz. % 66.52% 80.24% 105.31% 128.02% 153.98% 160.91% 100.00%
DPS 2.00 2.00 2.00 2.85 2.85 2.85 2.85 -20.98%
  QoQ % 0.00% 0.00% -29.82% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 70.18% 70.18% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4565 1.4653 1.4670 1.3267 1.4398 1.3988 1.3889 3.21%
  QoQ % -0.60% -0.12% 10.58% -7.86% 2.93% 0.71% -
  Horiz. % 104.87% 105.50% 105.62% 95.52% 103.66% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 -
P/RPS 0.06 0.07 0.07 0.08 0.08 0.08 0.10 -28.80%
  QoQ % -14.29% 0.00% -12.50% 0.00% 0.00% -20.00% -
  Horiz. % 60.00% 70.00% 70.00% 80.00% 80.00% 80.00% 100.00%
P/EPS 11.96 10.08 7.55 6.50 5.27 5.04 8.98 20.99%
  QoQ % 18.65% 33.51% 16.15% 23.34% 4.56% -43.88% -
  Horiz. % 133.18% 112.25% 84.08% 72.38% 58.69% 56.12% 100.00%
EY 8.36 9.92 13.25 15.38 18.98 19.85 11.13 -17.33%
  QoQ % -15.73% -25.13% -13.85% -18.97% -4.38% 78.35% -
  Horiz. % 75.11% 89.13% 119.05% 138.19% 170.53% 178.35% 100.00%
DY 3.70 3.64 3.70 5.04 5.18 5.18 4.67 -14.34%
  QoQ % 1.65% -1.62% -26.59% -2.70% 0.00% 10.92% -
  Horiz. % 79.23% 77.94% 79.23% 107.92% 110.92% 110.92% 100.00%
P/NAPS 0.37 0.37 0.37 0.43 0.38 0.39 0.44 -10.88%
  QoQ % 0.00% 0.00% -13.95% 13.16% -2.56% -11.36% -
  Horiz. % 84.09% 84.09% 84.09% 97.73% 86.36% 88.64% 100.00%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 -
Price 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 -
P/RPS 0.06 0.07 0.07 0.07 0.08 0.08 0.09 -23.63%
  QoQ % -14.29% 0.00% 0.00% -12.50% 0.00% -11.11% -
  Horiz. % 66.67% 77.78% 77.78% 77.78% 88.89% 88.89% 100.00%
P/EPS 10.85 9.90 7.83 5.96 5.55 4.76 8.69 15.90%
  QoQ % 9.60% 26.44% 31.38% 7.39% 16.60% -45.22% -
  Horiz. % 124.86% 113.92% 90.10% 68.58% 63.87% 54.78% 100.00%
EY 9.22 10.10 12.77 16.77 18.00 21.00 11.51 -13.71%
  QoQ % -8.71% -20.91% -23.85% -6.83% -14.29% 82.45% -
  Horiz. % 80.10% 87.75% 110.95% 145.70% 156.39% 182.45% 100.00%
DY 4.08 3.71 3.57 5.50 4.91 5.48 4.83 -10.61%
  QoQ % 9.97% 3.92% -35.09% 12.02% -10.40% 13.46% -
  Horiz. % 84.47% 76.81% 73.91% 113.87% 101.66% 113.46% 100.00%
P/NAPS 0.34 0.37 0.38 0.39 0.40 0.37 0.42 -13.11%
  QoQ % -8.11% -2.63% -2.56% -2.50% 8.11% -11.90% -
  Horiz. % 80.95% 88.10% 90.48% 92.86% 95.24% 88.10% 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.
 


 

130  213  422  1438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.07-0.015 
 LAMBO 0.075+0.005 
 NIHSIN-WB 0.070.00 
 IOIPG 1.18-0.01 
 LAMBO-WB 0.010.00 
 KNM 0.185-0.005 
 LHI 1.05-0.02 
 MYEG-C68 0.10-0.01 
 DAYANG 1.150.00 
Partners & Brokers