[NYLEX] QoQ TTM Result on 2009-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 1,174,992 1,222,086 1,175,522 1,097,821 1,137,746 1,366,030 1,572,586 -17.62% QoQ % -3.85% 3.96% 7.08% -3.51% -16.71% -13.13% - Horiz. % 74.72% 77.71% 74.75% 69.81% 72.35% 86.87% 100.00%
PBT 22,532 40,013 43,502 29,454 5,344 10,376 19,181 11.30% QoQ % -43.69% -8.02% 47.69% 451.16% -48.50% -45.90% - Horiz. % 117.47% 208.61% 226.80% 153.56% 27.86% 54.10% 100.00%
Tax -2,224 -4,855 -908 1,529 2,782 242 -3,982 -32.11% QoQ % 54.19% -434.69% -159.39% -45.04% 1,049.59% 106.08% - Horiz. % 55.85% 121.92% 22.80% -38.40% -69.86% -6.08% 100.00%
NP 20,308 35,158 42,594 30,983 8,126 10,618 15,199 21.25% QoQ % -42.24% -17.46% 37.48% 281.28% -23.47% -30.14% - Horiz. % 133.61% 231.32% 280.24% 203.85% 53.46% 69.86% 100.00%
NP to SH 20,245 35,114 43,513 32,040 9,502 14,706 18,599 5.80% QoQ % -42.34% -19.30% 35.81% 237.19% -35.39% -20.93% - Horiz. % 108.85% 188.80% 233.95% 172.27% 51.09% 79.07% 100.00%
Tax Rate 9.87 % 12.13 % 2.09 % -5.19 % -52.06 % -2.33 % 20.76 % -39.00% QoQ % -18.63% 480.38% 140.27% 90.03% -2,134.33% -111.22% - Horiz. % 47.54% 58.43% 10.07% -25.00% -250.77% -11.22% 100.00%
Total Cost 1,154,684 1,186,928 1,132,928 1,066,838 1,129,620 1,355,412 1,557,387 -18.04% QoQ % -2.72% 4.77% 6.19% -5.56% -16.66% -12.97% - Horiz. % 74.14% 76.21% 72.75% 68.50% 72.53% 87.03% 100.00%
Net Worth 257,641 265,756 261,392 255,536 250,317 235,515 220,693 10.84% QoQ % -3.05% 1.67% 2.29% 2.08% 6.28% 6.72% - Horiz. % 116.74% 120.42% 118.44% 115.79% 113.42% 106.72% 100.00%
Dividend 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 0 0 0 0 0 0 8,122 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 43.67 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 257,641 265,756 261,392 255,536 250,317 235,515 220,693 10.84% QoQ % -3.05% 1.67% 2.29% 2.08% 6.28% 6.72% - Horiz. % 116.74% 120.42% 118.44% 115.79% 113.42% 106.72% 100.00%
NOSH 188,059 188,480 186,708 185,171 185,420 185,445 180,896 2.62% QoQ % -0.22% 0.95% 0.83% -0.13% -0.01% 2.51% - Horiz. % 103.96% 104.19% 103.21% 102.36% 102.50% 102.51% 100.00%
Ratio Analysis 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 1.73 % 2.88 % 3.62 % 2.82 % 0.71 % 0.78 % 0.97 % 46.91% QoQ % -39.93% -20.44% 28.37% 297.18% -8.97% -19.59% - Horiz. % 178.35% 296.91% 373.20% 290.72% 73.20% 80.41% 100.00%
ROE 7.86 % 13.21 % 16.65 % 12.54 % 3.80 % 6.24 % 8.43 % -4.55% QoQ % -40.50% -20.66% 32.78% 230.00% -39.10% -25.98% - Horiz. % 93.24% 156.70% 197.51% 148.75% 45.08% 74.02% 100.00%
Per Share 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 624.80 648.39 629.60 592.87 613.60 736.62 869.33 -19.72% QoQ % -3.64% 2.98% 6.20% -3.38% -16.70% -15.27% - Horiz. % 71.87% 74.59% 72.42% 68.20% 70.58% 84.73% 100.00%
EPS 10.77 18.63 23.31 17.30 5.12 7.93 10.28 3.14% QoQ % -42.19% -20.08% 34.74% 237.89% -35.44% -22.86% - Horiz. % 104.77% 181.23% 226.75% 168.29% 49.81% 77.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.49 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3700 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 8.01% QoQ % -2.84% 0.71% 1.45% 2.22% 6.30% 4.10% - Horiz. % 112.30% 115.57% 114.75% 113.11% 110.66% 104.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 604.62 628.85 604.89 564.91 585.45 702.92 809.21 -17.62% QoQ % -3.85% 3.96% 7.08% -3.51% -16.71% -13.14% - Horiz. % 74.72% 77.71% 74.75% 69.81% 72.35% 86.86% 100.00%
EPS 10.42 18.07 22.39 16.49 4.89 7.57 9.57 5.82% QoQ % -42.34% -19.29% 35.78% 237.22% -35.40% -20.90% - Horiz. % 108.88% 188.82% 233.96% 172.31% 51.10% 79.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.18 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3257 1.3675 1.3450 1.3149 1.2881 1.2119 1.1356 10.84% QoQ % -3.06% 1.67% 2.29% 2.08% 6.29% 6.72% - Horiz. % 116.74% 120.42% 118.44% 115.79% 113.43% 106.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.7300 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 -
P/RPS 0.12 0.11 0.11 0.12 0.11 0.07 0.05 78.97% QoQ % 9.09% 0.00% -8.33% 9.09% 57.14% 40.00% - Horiz. % 240.00% 220.00% 220.00% 240.00% 220.00% 140.00% 100.00%
P/EPS 6.78 3.76 3.00 4.05 13.66 6.81 4.18 37.93% QoQ % 80.32% 25.33% -25.93% -70.35% 100.59% 62.92% - Horiz. % 162.20% 89.95% 71.77% 96.89% 326.79% 162.92% 100.00%
EY 14.75 26.61 33.29 24.72 7.32 14.69 23.91 -27.47% QoQ % -44.57% -20.07% 34.67% 237.70% -50.17% -38.56% - Horiz. % 61.69% 111.29% 139.23% 103.39% 30.61% 61.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.44 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.53 0.50 0.50 0.51 0.52 0.43 0.35 31.77% QoQ % 6.00% 0.00% -1.96% -1.92% 20.93% 22.86% - Horiz. % 151.43% 142.86% 142.86% 145.71% 148.57% 122.86% 100.00%
Price Multiplier on Announcement Date 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 26/10/10 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 -
Price 0.7900 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 -
P/RPS 0.13 0.14 0.12 0.12 0.13 0.09 0.07 50.92% QoQ % -7.14% 16.67% 0.00% -7.69% 44.44% 28.57% - Horiz. % 185.71% 200.00% 171.43% 171.43% 185.71% 128.57% 100.00%
P/EPS 7.34 4.83 3.35 4.05 15.22 8.32 5.54 20.57% QoQ % 51.97% 44.18% -17.28% -73.39% 82.93% 50.18% - Horiz. % 132.49% 87.18% 60.47% 73.10% 274.73% 150.18% 100.00%
EY 13.63 20.70 29.88 24.72 6.57 12.02 18.04 -17.00% QoQ % -34.15% -30.72% 20.87% 276.26% -45.34% -33.37% - Horiz. % 75.55% 114.75% 165.63% 137.03% 36.42% 66.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.88 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.58 0.64 0.56 0.51 0.58 0.52 0.47 15.01% QoQ % -9.38% 14.29% 9.80% -12.07% 11.54% 10.64% - Horiz. % 123.40% 136.17% 119.15% 108.51% 123.40% 110.64% 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.
Comment
Nylex Q2FY2010_Bursa.pdf 
