Highlights

[NYLEX] QoQ TTM Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     -35.39%    YoY -     -83.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 1,222,086 1,175,522 1,097,821 1,137,746 1,366,030 1,572,586 1,729,978 -20.70%
  QoQ % 3.96% 7.08% -3.51% -16.71% -13.13% -9.10% -
  Horiz. % 70.64% 67.95% 63.46% 65.77% 78.96% 90.90% 100.00%
PBT 40,013 43,502 29,454 5,344 10,376 19,181 29,202 23.39%
  QoQ % -8.02% 47.69% 451.16% -48.50% -45.90% -34.32% -
  Horiz. % 137.02% 148.97% 100.86% 18.30% 35.53% 65.68% 100.00%
Tax -4,855 -908 1,529 2,782 242 -3,982 -7,275 -23.65%
  QoQ % -434.69% -159.39% -45.04% 1,049.59% 106.08% 45.26% -
  Horiz. % 66.74% 12.48% -21.02% -38.24% -3.33% 54.74% 100.00%
NP 35,158 42,594 30,983 8,126 10,618 15,199 21,927 37.03%
  QoQ % -17.46% 37.48% 281.28% -23.47% -30.14% -30.68% -
  Horiz. % 160.34% 194.25% 141.30% 37.06% 48.42% 69.32% 100.00%
NP to SH 35,114 43,513 32,040 9,502 14,706 18,599 25,351 24.28%
  QoQ % -19.30% 35.81% 237.19% -35.39% -20.93% -26.63% -
  Horiz. % 138.51% 171.64% 126.39% 37.48% 58.01% 73.37% 100.00%
Tax Rate 12.13 % 2.09 % -5.19 % -52.06 % -2.33 % 20.76 % 24.91 % -38.13%
  QoQ % 480.38% 140.27% 90.03% -2,134.33% -111.22% -16.66% -
  Horiz. % 48.70% 8.39% -20.84% -208.99% -9.35% 83.34% 100.00%
Total Cost 1,186,928 1,132,928 1,066,838 1,129,620 1,355,412 1,557,387 1,708,051 -21.56%
  QoQ % 4.77% 6.19% -5.56% -16.66% -12.97% -8.82% -
  Horiz. % 69.49% 66.33% 62.46% 66.14% 79.35% 91.18% 100.00%
Net Worth 265,756 261,392 255,536 250,317 235,515 220,693 233,141 9.13%
  QoQ % 1.67% 2.29% 2.08% 6.28% 6.72% -5.34% -
  Horiz. % 113.99% 112.12% 109.61% 107.37% 101.02% 94.66% 100.00%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 0 0 0 0 0 8,122 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% 100.00% 100.00%
Div Payout % - % - % - % - % - % 43.67 % 32.04 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.30% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 136.30% 100.00%
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 265,756 261,392 255,536 250,317 235,515 220,693 233,141 9.13%
  QoQ % 1.67% 2.29% 2.08% 6.28% 6.72% -5.34% -
  Horiz. % 113.99% 112.12% 109.61% 107.37% 101.02% 94.66% 100.00%
NOSH 188,480 186,708 185,171 185,420 185,445 180,896 176,622 4.43%
  QoQ % 0.95% 0.83% -0.13% -0.01% 2.51% 2.42% -
  Horiz. % 106.71% 105.71% 104.84% 104.98% 105.00% 102.42% 100.00%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 2.88 % 3.62 % 2.82 % 0.71 % 0.78 % 0.97 % 1.27 % 72.69%
  QoQ % -20.44% 28.37% 297.18% -8.97% -19.59% -23.62% -
  Horiz. % 226.77% 285.04% 222.05% 55.91% 61.42% 76.38% 100.00%
ROE 13.21 % 16.65 % 12.54 % 3.80 % 6.24 % 8.43 % 10.87 % 13.89%
  QoQ % -20.66% 32.78% 230.00% -39.10% -25.98% -22.45% -
  Horiz. % 121.53% 153.17% 115.36% 34.96% 57.41% 77.55% 100.00%
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 648.39 629.60 592.87 613.60 736.62 869.33 979.48 -24.06%
  QoQ % 2.98% 6.20% -3.38% -16.70% -15.27% -11.25% -
  Horiz. % 66.20% 64.28% 60.53% 62.65% 75.21% 88.75% 100.00%
EPS 18.63 23.31 17.30 5.12 7.93 10.28 14.35 19.03%
  QoQ % -20.08% 34.74% 237.89% -35.44% -22.86% -28.36% -
  Horiz. % 129.83% 162.44% 120.56% 35.68% 55.26% 71.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.49 4.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -2.39% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 97.61% 100.00%
NAPS 1.4100 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 4.50%
  QoQ % 0.71% 1.45% 2.22% 6.30% 4.10% -7.58% -
  Horiz. % 106.82% 106.06% 104.55% 102.27% 96.21% 92.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 628.85 604.89 564.91 585.45 702.92 809.21 890.19 -20.70%
  QoQ % 3.96% 7.08% -3.51% -16.71% -13.14% -9.10% -
  Horiz. % 70.64% 67.95% 63.46% 65.77% 78.96% 90.90% 100.00%
EPS 18.07 22.39 16.49 4.89 7.57 9.57 13.04 24.32%
  QoQ % -19.29% 35.78% 237.22% -35.40% -20.90% -26.61% -
  Horiz. % 138.57% 171.70% 126.46% 37.50% 58.05% 73.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.18 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% 100.00% 100.00%
NAPS 1.3675 1.3450 1.3149 1.2881 1.2119 1.1356 1.1997 9.13%
  QoQ % 1.67% 2.29% 2.08% 6.29% 6.72% -5.34% -
  Horiz. % 113.99% 112.11% 109.60% 107.37% 101.02% 94.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.7000 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 -
P/RPS 0.11 0.11 0.12 0.11 0.07 0.05 0.08 23.68%
  QoQ % 0.00% -8.33% 9.09% 57.14% 40.00% -37.50% -
  Horiz. % 137.50% 137.50% 150.00% 137.50% 87.50% 62.50% 100.00%
P/EPS 3.76 3.00 4.05 13.66 6.81 4.18 5.36 -21.07%
  QoQ % 25.33% -25.93% -70.35% 100.59% 62.92% -22.01% -
  Horiz. % 70.15% 55.97% 75.56% 254.85% 127.05% 77.99% 100.00%
EY 26.61 33.29 24.72 7.32 14.69 23.91 18.64 26.81%
  QoQ % -20.07% 34.67% 237.70% -50.17% -38.56% 28.27% -
  Horiz. % 142.76% 178.59% 132.62% 39.27% 78.81% 128.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 10.44 5.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 74.87% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 174.87% 100.00%
P/NAPS 0.50 0.50 0.51 0.52 0.43 0.35 0.58 -9.43%
  QoQ % 0.00% -1.96% -1.92% 20.93% 22.86% -39.66% -
  Horiz. % 86.21% 86.21% 87.93% 89.66% 74.14% 60.34% 100.00%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 30/07/10 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 -
Price 0.9000 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 -
P/RPS 0.14 0.12 0.12 0.13 0.09 0.07 0.06 76.01%
  QoQ % 16.67% 0.00% -7.69% 44.44% 28.57% 16.67% -
  Horiz. % 233.33% 200.00% 200.00% 216.67% 150.00% 116.67% 100.00%
P/EPS 4.83 3.35 4.05 15.22 8.32 5.54 4.04 12.66%
  QoQ % 44.18% -17.28% -73.39% 82.93% 50.18% 37.13% -
  Horiz. % 119.55% 82.92% 100.25% 376.73% 205.94% 137.13% 100.00%
EY 20.70 29.88 24.72 6.57 12.02 18.04 24.75 -11.24%
  QoQ % -30.72% 20.87% 276.26% -45.34% -33.37% -27.11% -
  Horiz. % 83.64% 120.73% 99.88% 26.55% 48.57% 72.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 7.88 7.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.37% 100.00%
P/NAPS 0.64 0.56 0.51 0.58 0.52 0.47 0.44 28.41%
  QoQ % 14.29% 9.80% -12.07% 11.54% 10.64% 6.82% -
  Horiz. % 145.45% 127.27% 115.91% 131.82% 118.18% 106.82% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers