Highlights

[NYLEX] QoQ TTM Result on 2011-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 20-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     -4.30%    YoY -     27.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 1,601,608 1,488,251 1,445,552 1,396,399 1,270,159 1,226,749 1,131,438 25.94%
  QoQ % 7.62% 2.95% 3.52% 9.94% 3.54% 8.42% -
  Horiz. % 141.56% 131.54% 127.76% 123.42% 112.26% 108.42% 100.00%
PBT 15,982 20,449 23,237 25,891 26,300 16,044 12,664 16.70%
  QoQ % -21.84% -12.00% -10.25% -1.56% 63.92% 26.69% -
  Horiz. % 126.20% 161.47% 183.49% 204.45% 207.68% 126.69% 100.00%
Tax -5,446 -6,673 -6,380 -5,572 -5,198 -2,906 -1,970 96.37%
  QoQ % 18.39% -4.59% -14.50% -7.20% -78.87% -47.51% -
  Horiz. % 276.45% 338.73% 323.86% 282.84% 263.86% 147.51% 100.00%
NP 10,536 13,776 16,857 20,319 21,102 13,138 10,694 -0.98%
  QoQ % -23.52% -18.28% -17.04% -3.71% 60.62% 22.85% -
  Horiz. % 98.52% 128.82% 157.63% 190.00% 197.33% 122.85% 100.00%
NP to SH 10,567 13,873 16,869 20,289 21,200 13,185 10,615 -0.30%
  QoQ % -23.83% -17.76% -16.86% -4.30% 60.79% 24.21% -
  Horiz. % 99.55% 130.69% 158.92% 191.14% 199.72% 124.21% 100.00%
Tax Rate 34.08 % 32.63 % 27.46 % 21.52 % 19.76 % 18.11 % 15.56 % 68.25%
  QoQ % 4.44% 18.83% 27.60% 8.91% 9.11% 16.39% -
  Horiz. % 219.02% 209.70% 176.48% 138.30% 126.99% 116.39% 100.00%
Total Cost 1,591,072 1,474,475 1,428,695 1,376,080 1,249,057 1,213,611 1,120,744 26.18%
  QoQ % 7.91% 3.20% 3.82% 10.17% 2.92% 8.29% -
  Horiz. % 141.97% 131.56% 127.48% 122.78% 111.45% 108.29% 100.00%
Net Worth 284,763 285,086 257,828 279,811 271,837 269,919 260,825 6.00%
  QoQ % -0.11% 10.57% -7.86% 2.93% 0.71% 3.49% -
  Horiz. % 109.18% 109.30% 98.85% 107.28% 104.22% 103.49% 100.00%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 3,878 3,878 5,534 5,534 5,534 5,534 0 -
  QoQ % 0.00% -29.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.09% 70.09% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 36.71 % 27.96 % 32.81 % 27.28 % 26.11 % 41.97 % - % -
  QoQ % 31.29% -14.78% 20.27% 4.48% -37.79% 0.00% -
  Horiz. % 87.47% 66.62% 78.17% 65.00% 62.21% 100.00% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 284,763 285,086 257,828 279,811 271,837 269,919 260,825 6.00%
  QoQ % -0.11% 10.57% -7.86% 2.93% 0.71% 3.49% -
  Horiz. % 109.18% 109.30% 98.85% 107.28% 104.22% 103.49% 100.00%
NOSH 193,716 193,936 182,857 194,313 194,169 194,186 191,783 0.67%
  QoQ % -0.11% 6.06% -5.90% 0.07% -0.01% 1.25% -
  Horiz. % 101.01% 101.12% 95.35% 101.32% 101.24% 101.25% 100.00%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 0.66 % 0.93 % 1.17 % 1.46 % 1.66 % 1.07 % 0.95 % -21.47%
  QoQ % -29.03% -20.51% -19.86% -12.05% 55.14% 12.63% -
  Horiz. % 69.47% 97.89% 123.16% 153.68% 174.74% 112.63% 100.00%
ROE 3.71 % 4.87 % 6.54 % 7.25 % 7.80 % 4.88 % 4.07 % -5.96%
  QoQ % -23.82% -25.54% -9.79% -7.05% 59.84% 19.90% -
  Horiz. % 91.15% 119.66% 160.69% 178.13% 191.65% 119.90% 100.00%
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 826.78 767.39 790.54 718.63 654.15 631.74 589.96 25.10%
  QoQ % 7.74% -2.93% 10.01% 9.86% 3.55% 7.08% -
  Horiz. % 140.14% 130.07% 134.00% 121.81% 110.88% 107.08% 100.00%
EPS 5.45 7.15 9.23 10.44 10.92 6.79 5.53 -0.96%
  QoQ % -23.78% -22.54% -11.59% -4.40% 60.82% 22.78% -
  Horiz. % 98.55% 129.29% 166.91% 188.79% 197.47% 122.78% 100.00%
DPS 2.00 2.00 3.03 2.85 2.85 2.85 0.00 -
  QoQ % 0.00% -33.99% 6.32% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 70.18% 106.32% 100.00% 100.00% 100.00% -
NAPS 1.4700 1.4700 1.4100 1.4400 1.4000 1.3900 1.3600 5.30%
  QoQ % 0.00% 4.26% -2.08% 2.86% 0.72% 2.21% -
  Horiz. % 108.09% 108.09% 103.68% 105.88% 102.94% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 824.14 765.81 743.84 718.55 653.59 631.25 582.20 25.94%
  QoQ % 7.62% 2.95% 3.52% 9.94% 3.54% 8.42% -
  Horiz. % 141.56% 131.54% 127.76% 123.42% 112.26% 108.42% 100.00%
EPS 5.44 7.14 8.68 10.44 10.91 6.78 5.46 -0.24%
  QoQ % -23.81% -17.74% -16.86% -4.31% 60.91% 24.18% -
  Horiz. % 99.63% 130.77% 158.97% 191.21% 199.82% 124.18% 100.00%
DPS 2.00 2.00 2.85 2.85 2.85 2.85 0.00 -
  QoQ % 0.00% -29.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.18% 70.18% 100.00% 100.00% 100.00% 100.00% -
NAPS 1.4653 1.4670 1.3267 1.4398 1.3988 1.3889 1.3421 6.00%
  QoQ % -0.12% 10.58% -7.86% 2.93% 0.71% 3.49% -
  Horiz. % 109.18% 109.31% 98.85% 107.28% 104.22% 103.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.5500 0.5400 0.6000 0.5500 0.5500 0.6100 0.6700 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.10 0.11 -25.91%
  QoQ % 0.00% -12.50% 0.00% 0.00% -20.00% -9.09% -
  Horiz. % 63.64% 63.64% 72.73% 72.73% 72.73% 90.91% 100.00%
P/EPS 10.08 7.55 6.50 5.27 5.04 8.98 12.11 -11.46%
  QoQ % 33.51% 16.15% 23.34% 4.56% -43.88% -25.85% -
  Horiz. % 83.24% 62.35% 53.67% 43.52% 41.62% 74.15% 100.00%
EY 9.92 13.25 15.38 18.98 19.85 11.13 8.26 12.92%
  QoQ % -25.13% -13.85% -18.97% -4.38% 78.35% 34.75% -
  Horiz. % 120.10% 160.41% 186.20% 229.78% 240.31% 134.75% 100.00%
DY 3.64 3.70 5.04 5.18 5.18 4.67 0.00 -
  QoQ % -1.62% -26.59% -2.70% 0.00% 10.92% 0.00% -
  Horiz. % 77.94% 79.23% 107.92% 110.92% 110.92% 100.00% -
P/NAPS 0.37 0.37 0.43 0.38 0.39 0.44 0.49 -17.01%
  QoQ % 0.00% -13.95% 13.16% -2.56% -11.36% -10.20% -
  Horiz. % 75.51% 75.51% 87.76% 77.55% 79.59% 89.80% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 -
Price 0.5400 0.5600 0.5500 0.5800 0.5200 0.5900 0.6150 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.09 0.10 -21.08%
  QoQ % 0.00% 0.00% -12.50% 0.00% -11.11% -10.00% -
  Horiz. % 70.00% 70.00% 70.00% 80.00% 80.00% 90.00% 100.00%
P/EPS 9.90 7.83 5.96 5.55 4.76 8.69 11.11 -7.37%
  QoQ % 26.44% 31.38% 7.39% 16.60% -45.22% -21.78% -
  Horiz. % 89.11% 70.48% 53.65% 49.95% 42.84% 78.22% 100.00%
EY 10.10 12.77 16.77 18.00 21.00 11.51 9.00 7.95%
  QoQ % -20.91% -23.85% -6.83% -14.29% 82.45% 27.89% -
  Horiz. % 112.22% 141.89% 186.33% 200.00% 233.33% 127.89% 100.00%
DY 3.71 3.57 5.50 4.91 5.48 4.83 0.00 -
  QoQ % 3.92% -35.09% 12.02% -10.40% 13.46% 0.00% -
  Horiz. % 76.81% 73.91% 113.87% 101.66% 113.46% 100.00% -
P/NAPS 0.37 0.38 0.39 0.40 0.37 0.42 0.45 -12.18%
  QoQ % -2.63% -2.56% -2.50% 8.11% -11.90% -6.67% -
  Horiz. % 82.22% 84.44% 86.67% 88.89% 82.22% 93.33% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers