Highlights

[NYLEX] QoQ TTM Result on 2009-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 31-May-2009  [#4]
Profit Trend QoQ -     -20.93%    YoY -     -69.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 1,175,522 1,097,821 1,137,746 1,366,030 1,572,586 1,729,978 1,868,693 -26.65%
  QoQ % 7.08% -3.51% -16.71% -13.13% -9.10% -7.42% -
  Horiz. % 62.91% 58.75% 60.88% 73.10% 84.15% 92.58% 100.00%
PBT 43,502 29,454 5,344 10,376 19,181 29,202 68,289 -26.03%
  QoQ % 47.69% 451.16% -48.50% -45.90% -34.32% -57.24% -
  Horiz. % 63.70% 43.13% 7.83% 15.19% 28.09% 42.76% 100.00%
Tax -908 1,529 2,782 242 -3,982 -7,275 -14,216 -84.10%
  QoQ % -159.39% -45.04% 1,049.59% 106.08% 45.26% 48.83% -
  Horiz. % 6.39% -10.76% -19.57% -1.70% 28.01% 51.17% 100.00%
NP 42,594 30,983 8,126 10,618 15,199 21,927 54,073 -14.74%
  QoQ % 37.48% 281.28% -23.47% -30.14% -30.68% -59.45% -
  Horiz. % 78.77% 57.30% 15.03% 19.64% 28.11% 40.55% 100.00%
NP to SH 43,513 32,040 9,502 14,706 18,599 25,351 57,024 -16.54%
  QoQ % 35.81% 237.19% -35.39% -20.93% -26.63% -55.54% -
  Horiz. % 76.31% 56.19% 16.66% 25.79% 32.62% 44.46% 100.00%
Tax Rate 2.09 % -5.19 % -52.06 % -2.33 % 20.76 % 24.91 % 20.82 % -78.49%
  QoQ % 140.27% 90.03% -2,134.33% -111.22% -16.66% 19.64% -
  Horiz. % 10.04% -24.93% -250.05% -11.19% 99.71% 119.64% 100.00%
Total Cost 1,132,928 1,066,838 1,129,620 1,355,412 1,557,387 1,708,051 1,814,620 -27.01%
  QoQ % 6.19% -5.56% -16.66% -12.97% -8.82% -5.87% -
  Horiz. % 62.43% 58.79% 62.25% 74.69% 85.82% 94.13% 100.00%
Net Worth 261,392 255,536 250,317 235,515 220,693 233,141 240,161 5.83%
  QoQ % 2.29% 2.08% 6.28% 6.72% -5.34% -2.92% -
  Horiz. % 108.84% 106.40% 104.23% 98.07% 91.89% 97.08% 100.00%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 0 0 0 0 8,122 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% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 43.67 % 32.04 % 14.24 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 36.30% 125.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 306.67% 225.00% 100.00%
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 261,392 255,536 250,317 235,515 220,693 233,141 240,161 5.83%
  QoQ % 2.29% 2.08% 6.28% 6.72% -5.34% -2.92% -
  Horiz. % 108.84% 106.40% 104.23% 98.07% 91.89% 97.08% 100.00%
NOSH 186,708 185,171 185,420 185,445 180,896 176,622 176,589 3.80%
  QoQ % 0.83% -0.13% -0.01% 2.51% 2.42% 0.02% -
  Horiz. % 105.73% 104.86% 105.00% 105.02% 102.44% 100.02% 100.00%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 3.62 % 2.82 % 0.71 % 0.78 % 0.97 % 1.27 % 2.89 % 16.25%
  QoQ % 28.37% 297.18% -8.97% -19.59% -23.62% -56.06% -
  Horiz. % 125.26% 97.58% 24.57% 26.99% 33.56% 43.94% 100.00%
ROE 16.65 % 12.54 % 3.80 % 6.24 % 8.43 % 10.87 % 23.74 % -21.11%
  QoQ % 32.78% 230.00% -39.10% -25.98% -22.45% -54.21% -
  Horiz. % 70.13% 52.82% 16.01% 26.28% 35.51% 45.79% 100.00%
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 629.60 592.87 613.60 736.62 869.33 979.48 1,058.21 -29.33%
  QoQ % 6.20% -3.38% -16.70% -15.27% -11.25% -7.44% -
  Horiz. % 59.50% 56.03% 57.98% 69.61% 82.15% 92.56% 100.00%
EPS 23.31 17.30 5.12 7.93 10.28 14.35 32.29 -19.58%
  QoQ % 34.74% 237.89% -35.44% -22.86% -28.36% -55.56% -
  Horiz. % 72.19% 53.58% 15.86% 24.56% 31.84% 44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 4.49 4.60 4.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -2.39% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 97.61% 100.00% 100.00%
NAPS 1.4000 1.3800 1.3500 1.2700 1.2200 1.3200 1.3600 1.96%
  QoQ % 1.45% 2.22% 6.30% 4.10% -7.58% -2.94% -
  Horiz. % 102.94% 101.47% 99.26% 93.38% 89.71% 97.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 604.89 564.91 585.45 702.92 809.21 890.19 961.57 -26.65%
  QoQ % 7.08% -3.51% -16.71% -13.14% -9.10% -7.42% -
  Horiz. % 62.91% 58.75% 60.88% 73.10% 84.16% 92.58% 100.00%
EPS 22.39 16.49 4.89 7.57 9.57 13.04 29.34 -16.53%
  QoQ % 35.78% 237.22% -35.40% -20.90% -26.61% -55.56% -
  Horiz. % 76.31% 56.20% 16.67% 25.80% 32.62% 44.44% 100.00%
DPS 0.00 0.00 0.00 0.00 4.18 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% 100.00% 100.00% 100.00%
NAPS 1.3450 1.3149 1.2881 1.2119 1.1356 1.1997 1.2358 5.82%
  QoQ % 2.29% 2.08% 6.29% 6.72% -5.34% -2.92% -
  Horiz. % 108.84% 106.40% 104.23% 98.07% 91.89% 97.08% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.7000 0.7000 0.7000 0.5400 0.4300 0.7700 1.1200 -
P/RPS 0.11 0.12 0.11 0.07 0.05 0.08 0.11 -
  QoQ % -8.33% 9.09% 57.14% 40.00% -37.50% -27.27% -
  Horiz. % 100.00% 109.09% 100.00% 63.64% 45.45% 72.73% 100.00%
P/EPS 3.00 4.05 13.66 6.81 4.18 5.36 3.47 -9.27%
  QoQ % -25.93% -70.35% 100.59% 62.92% -22.01% 54.47% -
  Horiz. % 86.46% 116.71% 393.66% 196.25% 120.46% 154.47% 100.00%
EY 33.29 24.72 7.32 14.69 23.91 18.64 28.83 10.09%
  QoQ % 34.67% 237.70% -50.17% -38.56% 28.27% -35.35% -
  Horiz. % 115.47% 85.74% 25.39% 50.95% 82.93% 64.65% 100.00%
DY 0.00 0.00 0.00 0.00 10.44 5.97 4.11 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 74.87% 45.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 254.01% 145.26% 100.00%
P/NAPS 0.50 0.51 0.52 0.43 0.35 0.58 0.82 -28.16%
  QoQ % -1.96% -1.92% 20.93% 22.86% -39.66% -29.27% -
  Horiz. % 60.98% 62.20% 63.41% 52.44% 42.68% 70.73% 100.00%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 27/04/10 26/01/10 27/10/09 31/07/09 30/04/09 22/01/09 29/10/08 -
Price 0.7800 0.7000 0.7800 0.6600 0.5700 0.5800 0.7800 -
P/RPS 0.12 0.12 0.13 0.09 0.07 0.06 0.07 43.38%
  QoQ % 0.00% -7.69% 44.44% 28.57% 16.67% -14.29% -
  Horiz. % 171.43% 171.43% 185.71% 128.57% 100.00% 85.71% 100.00%
P/EPS 3.35 4.05 15.22 8.32 5.54 4.04 2.42 24.28%
  QoQ % -17.28% -73.39% 82.93% 50.18% 37.13% 66.94% -
  Horiz. % 138.43% 167.36% 628.93% 343.80% 228.93% 166.94% 100.00%
EY 29.88 24.72 6.57 12.02 18.04 24.75 41.40 -19.59%
  QoQ % 20.87% 276.26% -45.34% -33.37% -27.11% -40.22% -
  Horiz. % 72.17% 59.71% 15.87% 29.03% 43.57% 59.78% 100.00%
DY 0.00 0.00 0.00 0.00 7.88 7.93 5.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.63% 34.41% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 133.56% 134.41% 100.00%
P/NAPS 0.56 0.51 0.58 0.52 0.47 0.44 0.57 -1.18%
  QoQ % 9.80% -12.07% 11.54% 10.64% 6.82% -22.81% -
  Horiz. % 98.25% 89.47% 101.75% 91.23% 82.46% 77.19% 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.
 


 

250  342  510  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.225+0.005 
 HSI-C5H 0.245+0.005 
 IMPIANA 0.0350.00 
 EKOVEST 0.715-0.055 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.195-0.005 
 EKOVEST-WB 0.225-0.055 
Partners & Brokers