Highlights

[NYLEX] QoQ TTM Result on 2011-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-May-2011  [#4]
Profit Trend QoQ -     24.21%    YoY -     -62.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 1,445,552 1,396,399 1,270,159 1,226,749 1,131,438 1,131,587 1,174,992 14.83%
  QoQ % 3.52% 9.94% 3.54% 8.42% -0.01% -3.69% -
  Horiz. % 123.03% 118.84% 108.10% 104.40% 96.29% 96.31% 100.00%
PBT 23,237 25,891 26,300 16,044 12,664 18,429 22,532 2.08%
  QoQ % -10.25% -1.56% 63.92% 26.69% -31.28% -18.21% -
  Horiz. % 103.13% 114.91% 116.72% 71.21% 56.20% 81.79% 100.00%
Tax -6,380 -5,572 -5,198 -2,906 -1,970 -2,376 -2,224 102.02%
  QoQ % -14.50% -7.20% -78.87% -47.51% 17.09% -6.83% -
  Horiz. % 286.87% 250.54% 233.72% 130.67% 88.58% 106.83% 100.00%
NP 16,857 20,319 21,102 13,138 10,694 16,053 20,308 -11.69%
  QoQ % -17.04% -3.71% 60.62% 22.85% -33.38% -20.95% -
  Horiz. % 83.01% 100.05% 103.91% 64.69% 52.66% 79.05% 100.00%
NP to SH 16,869 20,289 21,200 13,185 10,615 15,917 20,245 -11.46%
  QoQ % -16.86% -4.30% 60.79% 24.21% -33.31% -21.38% -
  Horiz. % 83.32% 100.22% 104.72% 65.13% 52.43% 78.62% 100.00%
Tax Rate 27.46 % 21.52 % 19.76 % 18.11 % 15.56 % 12.89 % 9.87 % 97.94%
  QoQ % 27.60% 8.91% 9.11% 16.39% 20.71% 30.60% -
  Horiz. % 278.22% 218.03% 200.20% 183.49% 157.65% 130.60% 100.00%
Total Cost 1,428,695 1,376,080 1,249,057 1,213,611 1,120,744 1,115,534 1,154,684 15.27%
  QoQ % 3.82% 10.17% 2.92% 8.29% 0.47% -3.39% -
  Horiz. % 123.73% 119.17% 108.17% 105.10% 97.06% 96.61% 100.00%
Net Worth 257,828 279,811 271,837 269,919 260,825 263,513 257,641 0.05%
  QoQ % -7.86% 2.93% 0.71% 3.49% -1.02% 2.28% -
  Horiz. % 100.07% 108.60% 105.51% 104.77% 101.24% 102.28% 100.00%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 5,534 5,534 5,534 5,534 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 32.81 % 27.28 % 26.11 % 41.97 % - % - % - % -
  QoQ % 20.27% 4.48% -37.79% 0.00% 0.00% 0.00% -
  Horiz. % 78.17% 65.00% 62.21% 100.00% - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 257,828 279,811 271,837 269,919 260,825 263,513 257,641 0.05%
  QoQ % -7.86% 2.93% 0.71% 3.49% -1.02% 2.28% -
  Horiz. % 100.07% 108.60% 105.51% 104.77% 101.24% 102.28% 100.00%
NOSH 182,857 194,313 194,169 194,186 191,783 188,223 188,059 -1.85%
  QoQ % -5.90% 0.07% -0.01% 1.25% 1.89% 0.09% -
  Horiz. % 97.23% 103.33% 103.25% 103.26% 101.98% 100.09% 100.00%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 1.17 % 1.46 % 1.66 % 1.07 % 0.95 % 1.42 % 1.73 % -22.97%
  QoQ % -19.86% -12.05% 55.14% 12.63% -33.10% -17.92% -
  Horiz. % 67.63% 84.39% 95.95% 61.85% 54.91% 82.08% 100.00%
ROE 6.54 % 7.25 % 7.80 % 4.88 % 4.07 % 6.04 % 7.86 % -11.55%
  QoQ % -9.79% -7.05% 59.84% 19.90% -32.62% -23.16% -
  Horiz. % 83.21% 92.24% 99.24% 62.09% 51.78% 76.84% 100.00%
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 790.54 718.63 654.15 631.74 589.96 601.19 624.80 17.00%
  QoQ % 10.01% 9.86% 3.55% 7.08% -1.87% -3.78% -
  Horiz. % 126.53% 115.02% 104.70% 101.11% 94.42% 96.22% 100.00%
EPS 9.23 10.44 10.92 6.79 5.53 8.46 10.77 -9.78%
  QoQ % -11.59% -4.40% 60.82% 22.78% -34.63% -21.45% -
  Horiz. % 85.70% 96.94% 101.39% 63.05% 51.35% 78.55% 100.00%
DPS 3.03 2.85 2.85 2.85 0.00 0.00 0.00 -
  QoQ % 6.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.32% 100.00% 100.00% 100.00% - - -
NAPS 1.4100 1.4400 1.4000 1.3900 1.3600 1.4000 1.3700 1.94%
  QoQ % -2.08% 2.86% 0.72% 2.21% -2.86% 2.19% -
  Horiz. % 102.92% 105.11% 102.19% 101.46% 99.27% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 743.84 718.55 653.59 631.25 582.20 582.28 604.62 14.83%
  QoQ % 3.52% 9.94% 3.54% 8.42% -0.01% -3.69% -
  Horiz. % 123.03% 118.84% 108.10% 104.40% 96.29% 96.31% 100.00%
EPS 8.68 10.44 10.91 6.78 5.46 8.19 10.42 -11.48%
  QoQ % -16.86% -4.31% 60.91% 24.18% -33.33% -21.40% -
  Horiz. % 83.30% 100.19% 104.70% 65.07% 52.40% 78.60% 100.00%
DPS 2.85 2.85 2.85 2.85 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
NAPS 1.3267 1.4398 1.3988 1.3889 1.3421 1.3560 1.3257 0.05%
  QoQ % -7.86% 2.93% 0.71% 3.49% -1.03% 2.29% -
  Horiz. % 100.08% 108.61% 105.51% 104.77% 101.24% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.6000 0.5500 0.5500 0.6100 0.6700 0.6800 0.7300 -
P/RPS 0.08 0.08 0.08 0.10 0.11 0.11 0.12 -23.70%
  QoQ % 0.00% 0.00% -20.00% -9.09% 0.00% -8.33% -
  Horiz. % 66.67% 66.67% 66.67% 83.33% 91.67% 91.67% 100.00%
P/EPS 6.50 5.27 5.04 8.98 12.11 8.04 6.78 -2.78%
  QoQ % 23.34% 4.56% -43.88% -25.85% 50.62% 18.58% -
  Horiz. % 95.87% 77.73% 74.34% 132.45% 178.61% 118.58% 100.00%
EY 15.38 18.98 19.85 11.13 8.26 12.44 14.75 2.83%
  QoQ % -18.97% -4.38% 78.35% 34.75% -33.60% -15.66% -
  Horiz. % 104.27% 128.68% 134.58% 75.46% 56.00% 84.34% 100.00%
DY 5.04 5.18 5.18 4.67 0.00 0.00 0.00 -
  QoQ % -2.70% 0.00% 10.92% 0.00% 0.00% 0.00% -
  Horiz. % 107.92% 110.92% 110.92% 100.00% - - -
P/NAPS 0.43 0.38 0.39 0.44 0.49 0.49 0.53 -13.02%
  QoQ % 13.16% -2.56% -11.36% -10.20% 0.00% -7.55% -
  Horiz. % 81.13% 71.70% 73.58% 83.02% 92.45% 92.45% 100.00%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 24/04/12 20/01/12 25/10/11 27/07/11 11/05/11 25/01/11 26/10/10 -
Price 0.5500 0.5800 0.5200 0.5900 0.6150 0.7000 0.7900 -
P/RPS 0.07 0.08 0.08 0.09 0.10 0.12 0.13 -33.84%
  QoQ % -12.50% 0.00% -11.11% -10.00% -16.67% -7.69% -
  Horiz. % 53.85% 61.54% 61.54% 69.23% 76.92% 92.31% 100.00%
P/EPS 5.96 5.55 4.76 8.69 11.11 8.28 7.34 -12.97%
  QoQ % 7.39% 16.60% -45.22% -21.78% 34.18% 12.81% -
  Horiz. % 81.20% 75.61% 64.85% 118.39% 151.36% 112.81% 100.00%
EY 16.77 18.00 21.00 11.51 9.00 12.08 13.63 14.84%
  QoQ % -6.83% -14.29% 82.45% 27.89% -25.50% -11.37% -
  Horiz. % 123.04% 132.06% 154.07% 84.45% 66.03% 88.63% 100.00%
DY 5.50 4.91 5.48 4.83 0.00 0.00 0.00 -
  QoQ % 12.02% -10.40% 13.46% 0.00% 0.00% 0.00% -
  Horiz. % 113.87% 101.66% 113.46% 100.00% - - -
P/NAPS 0.39 0.40 0.37 0.42 0.45 0.50 0.58 -23.27%
  QoQ % -2.50% 8.11% -11.90% -6.67% -10.00% -13.79% -
  Horiz. % 67.24% 68.97% 63.79% 72.41% 77.59% 86.21% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers