Highlights

[NYLEX] QoQ TTM Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     237.19%    YoY -     26.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 - 194,337
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.
 


 

354  371  486  1049 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.31+0.035 
 PUC 0.05+0.015 
 HSI-C7K 0.26-0.005 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.0050.00 
 MUDAJYA 0.420.00 
 FGV 1.44+0.12 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers