Highlights

[NYLEX] QoQ TTM Result on 2012-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     -23.83%    YoY -     -50.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 1,728,625 1,721,883 1,664,945 1,601,608 1,488,251 1,445,552 1,396,399 15.28%
  QoQ % 0.39% 3.42% 3.95% 7.62% 2.95% 3.52% -
  Horiz. % 123.79% 123.31% 119.23% 114.70% 106.58% 103.52% 100.00%
PBT 15,776 17,386 15,633 15,982 20,449 23,237 25,891 -28.11%
  QoQ % -9.26% 11.21% -2.18% -21.84% -12.00% -10.25% -
  Horiz. % 60.93% 67.15% 60.38% 61.73% 78.98% 89.75% 100.00%
Tax -8,753 -7,788 -7,235 -5,446 -6,673 -6,380 -5,572 35.10%
  QoQ % -12.39% -7.64% -32.85% 18.39% -4.59% -14.50% -
  Horiz. % 157.09% 139.77% 129.85% 97.74% 119.76% 114.50% 100.00%
NP 7,023 9,598 8,398 10,536 13,776 16,857 20,319 -50.72%
  QoQ % -26.83% 14.29% -20.29% -23.52% -18.28% -17.04% -
  Horiz. % 34.56% 47.24% 41.33% 51.85% 67.80% 82.96% 100.00%
NP to SH 7,755 10,172 8,755 10,567 13,873 16,869 20,289 -47.30%
  QoQ % -23.76% 16.19% -17.15% -23.83% -17.76% -16.86% -
  Horiz. % 38.22% 50.14% 43.15% 52.08% 68.38% 83.14% 100.00%
Tax Rate 55.48 % 44.79 % 46.28 % 34.08 % 32.63 % 27.46 % 21.52 % 87.91%
  QoQ % 23.87% -3.22% 35.80% 4.44% 18.83% 27.60% -
  Horiz. % 257.81% 208.13% 215.06% 158.36% 151.63% 127.60% 100.00%
Total Cost 1,721,602 1,712,285 1,656,547 1,591,072 1,474,475 1,428,695 1,376,080 16.09%
  QoQ % 0.54% 3.36% 4.12% 7.91% 3.20% 3.82% -
  Horiz. % 125.11% 124.43% 120.38% 115.62% 107.15% 103.82% 100.00%
Net Worth 283,240 283,893 283,055 284,763 285,086 257,828 279,811 0.81%
  QoQ % -0.23% 0.30% -0.60% -0.11% 10.57% -7.86% -
  Horiz. % 101.23% 101.46% 101.16% 101.77% 101.89% 92.14% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,853 3,878 3,878 3,878 3,878 5,534 5,534 -21.42%
  QoQ % -0.65% 0.00% 0.00% 0.00% -29.91% 0.00% -
  Horiz. % 69.63% 70.09% 70.09% 70.09% 70.09% 100.00% 100.00%
Div Payout % 49.69 % 38.13 % 44.30 % 36.71 % 27.96 % 32.81 % 27.28 % 49.09%
  QoQ % 30.32% -13.93% 20.68% 31.29% -14.78% 20.27% -
  Horiz. % 182.15% 139.77% 162.39% 134.57% 102.49% 120.27% 100.00%
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 283,240 283,893 283,055 284,763 285,086 257,828 279,811 0.81%
  QoQ % -0.23% 0.30% -0.60% -0.11% 10.57% -7.86% -
  Horiz. % 101.23% 101.46% 101.16% 101.77% 101.89% 92.14% 100.00%
NOSH 192,680 193,124 193,873 193,716 193,936 182,857 194,313 -0.56%
  QoQ % -0.23% -0.39% 0.08% -0.11% 6.06% -5.90% -
  Horiz. % 99.16% 99.39% 99.77% 99.69% 99.81% 94.10% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 0.41 % 0.56 % 0.50 % 0.66 % 0.93 % 1.17 % 1.46 % -57.08%
  QoQ % -26.79% 12.00% -24.24% -29.03% -20.51% -19.86% -
  Horiz. % 28.08% 38.36% 34.25% 45.21% 63.70% 80.14% 100.00%
ROE 2.74 % 3.58 % 3.09 % 3.71 % 4.87 % 6.54 % 7.25 % -47.70%
  QoQ % -23.46% 15.86% -16.71% -23.82% -25.54% -9.79% -
  Horiz. % 37.79% 49.38% 42.62% 51.17% 67.17% 90.21% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 897.15 891.59 858.78 826.78 767.39 790.54 718.63 15.93%
  QoQ % 0.62% 3.82% 3.87% 7.74% -2.93% 10.01% -
  Horiz. % 124.84% 124.07% 119.50% 115.05% 106.79% 110.01% 100.00%
EPS 4.02 5.27 4.52 5.45 7.15 9.23 10.44 -47.04%
  QoQ % -23.72% 16.59% -17.06% -23.78% -22.54% -11.59% -
  Horiz. % 38.51% 50.48% 43.30% 52.20% 68.49% 88.41% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 3.03 2.85 -21.01%
  QoQ % 0.00% 0.00% 0.00% 0.00% -33.99% 6.32% -
  Horiz. % 70.18% 70.18% 70.18% 70.18% 70.18% 106.32% 100.00%
NAPS 1.4700 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.38%
  QoQ % 0.00% 0.68% -0.68% 0.00% 4.26% -2.08% -
  Horiz. % 102.08% 102.08% 101.39% 102.08% 102.08% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 889.50 886.03 856.73 824.14 765.81 743.84 718.55 15.28%
  QoQ % 0.39% 3.42% 3.95% 7.62% 2.95% 3.52% -
  Horiz. % 123.79% 123.31% 119.23% 114.69% 106.58% 103.52% 100.00%
EPS 3.99 5.23 4.51 5.44 7.14 8.68 10.44 -47.31%
  QoQ % -23.71% 15.96% -17.10% -23.81% -17.74% -16.86% -
  Horiz. % 38.22% 50.10% 43.20% 52.11% 68.39% 83.14% 100.00%
DPS 1.98 2.00 2.00 2.00 2.00 2.85 2.85 -21.54%
  QoQ % -1.00% 0.00% 0.00% 0.00% -29.82% 0.00% -
  Horiz. % 69.47% 70.18% 70.18% 70.18% 70.18% 100.00% 100.00%
NAPS 1.4575 1.4608 1.4565 1.4653 1.4670 1.3267 1.4398 0.82%
  QoQ % -0.23% 0.30% -0.60% -0.12% 10.58% -7.86% -
  Horiz. % 101.23% 101.46% 101.16% 101.77% 101.89% 92.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.5450 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 -
P/RPS 0.06 0.05 0.06 0.07 0.07 0.08 0.08 -17.44%
  QoQ % 20.00% -16.67% -14.29% 0.00% -12.50% 0.00% -
  Horiz. % 75.00% 62.50% 75.00% 87.50% 87.50% 100.00% 100.00%
P/EPS 13.54 8.92 11.96 10.08 7.55 6.50 5.27 87.48%
  QoQ % 51.79% -25.42% 18.65% 33.51% 16.15% 23.34% -
  Horiz. % 256.93% 169.26% 226.94% 191.27% 143.26% 123.34% 100.00%
EY 7.38 11.21 8.36 9.92 13.25 15.38 18.98 -46.70%
  QoQ % -34.17% 34.09% -15.73% -25.13% -13.85% -18.97% -
  Horiz. % 38.88% 59.06% 44.05% 52.27% 69.81% 81.03% 100.00%
DY 3.67 4.26 3.70 3.64 3.70 5.04 5.18 -20.51%
  QoQ % -13.85% 15.14% 1.65% -1.62% -26.59% -2.70% -
  Horiz. % 70.85% 82.24% 71.43% 70.27% 71.43% 97.30% 100.00%
P/NAPS 0.37 0.32 0.37 0.37 0.37 0.43 0.38 -1.76%
  QoQ % 15.63% -13.51% 0.00% 0.00% -13.95% 13.16% -
  Horiz. % 97.37% 84.21% 97.37% 97.37% 97.37% 113.16% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 -
Price 0.5250 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 -
P/RPS 0.06 0.05 0.06 0.07 0.07 0.07 0.08 -17.44%
  QoQ % 20.00% -16.67% -14.29% 0.00% 0.00% -12.50% -
  Horiz. % 75.00% 62.50% 75.00% 87.50% 87.50% 87.50% 100.00%
P/EPS 13.04 8.92 10.85 9.90 7.83 5.96 5.55 76.64%
  QoQ % 46.19% -17.79% 9.60% 26.44% 31.38% 7.39% -
  Horiz. % 234.95% 160.72% 195.50% 178.38% 141.08% 107.39% 100.00%
EY 7.67 11.21 9.22 10.10 12.77 16.77 18.00 -43.34%
  QoQ % -31.58% 21.58% -8.71% -20.91% -23.85% -6.83% -
  Horiz. % 42.61% 62.28% 51.22% 56.11% 70.94% 93.17% 100.00%
DY 3.81 4.26 4.08 3.71 3.57 5.50 4.91 -15.54%
  QoQ % -10.56% 4.41% 9.97% 3.92% -35.09% 12.02% -
  Horiz. % 77.60% 86.76% 83.10% 75.56% 72.71% 112.02% 100.00%
P/NAPS 0.36 0.32 0.34 0.37 0.38 0.39 0.40 -6.78%
  QoQ % 12.50% -5.88% -8.11% -2.63% -2.56% -2.50% -
  Horiz. % 90.00% 80.00% 85.00% 92.50% 95.00% 97.50% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS