Highlights

[NYLEX] QoQ TTM Result on 2012-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     -17.76%    YoY -     5.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 1,721,883 1,664,945 1,601,608 1,488,251 1,445,552 1,396,399 1,270,159 22.51%
  QoQ % 3.42% 3.95% 7.62% 2.95% 3.52% 9.94% -
  Horiz. % 135.56% 131.08% 126.10% 117.17% 113.81% 109.94% 100.00%
PBT 17,386 15,633 15,982 20,449 23,237 25,891 26,300 -24.13%
  QoQ % 11.21% -2.18% -21.84% -12.00% -10.25% -1.56% -
  Horiz. % 66.11% 59.44% 60.77% 77.75% 88.35% 98.44% 100.00%
Tax -7,788 -7,235 -5,446 -6,673 -6,380 -5,572 -5,198 30.97%
  QoQ % -7.64% -32.85% 18.39% -4.59% -14.50% -7.20% -
  Horiz. % 149.83% 139.19% 104.77% 128.38% 122.74% 107.20% 100.00%
NP 9,598 8,398 10,536 13,776 16,857 20,319 21,102 -40.89%
  QoQ % 14.29% -20.29% -23.52% -18.28% -17.04% -3.71% -
  Horiz. % 45.48% 39.80% 49.93% 65.28% 79.88% 96.29% 100.00%
NP to SH 10,172 8,755 10,567 13,873 16,869 20,289 21,200 -38.74%
  QoQ % 16.19% -17.15% -23.83% -17.76% -16.86% -4.30% -
  Horiz. % 47.98% 41.30% 49.84% 65.44% 79.57% 95.70% 100.00%
Tax Rate 44.79 % 46.28 % 34.08 % 32.63 % 27.46 % 21.52 % 19.76 % 72.64%
  QoQ % -3.22% 35.80% 4.44% 18.83% 27.60% 8.91% -
  Horiz. % 226.67% 234.21% 172.47% 165.13% 138.97% 108.91% 100.00%
Total Cost 1,712,285 1,656,547 1,591,072 1,474,475 1,428,695 1,376,080 1,249,057 23.43%
  QoQ % 3.36% 4.12% 7.91% 3.20% 3.82% 10.17% -
  Horiz. % 137.09% 132.62% 127.38% 118.05% 114.38% 110.17% 100.00%
Net Worth 283,893 283,055 284,763 285,086 257,828 279,811 271,837 2.94%
  QoQ % 0.30% -0.60% -0.11% 10.57% -7.86% 2.93% -
  Horiz. % 104.44% 104.13% 104.76% 104.87% 94.85% 102.93% 100.00%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 3,878 3,878 3,878 3,878 5,534 5,534 5,534 -21.12%
  QoQ % 0.00% 0.00% 0.00% -29.91% 0.00% 0.00% -
  Horiz. % 70.09% 70.09% 70.09% 70.09% 100.00% 100.00% 100.00%
Div Payout % 38.13 % 44.30 % 36.71 % 27.96 % 32.81 % 27.28 % 26.11 % 28.75%
  QoQ % -13.93% 20.68% 31.29% -14.78% 20.27% 4.48% -
  Horiz. % 146.04% 169.67% 140.60% 107.09% 125.66% 104.48% 100.00%
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 283,893 283,055 284,763 285,086 257,828 279,811 271,837 2.94%
  QoQ % 0.30% -0.60% -0.11% 10.57% -7.86% 2.93% -
  Horiz. % 104.44% 104.13% 104.76% 104.87% 94.85% 102.93% 100.00%
NOSH 193,124 193,873 193,716 193,936 182,857 194,313 194,169 -0.36%
  QoQ % -0.39% 0.08% -0.11% 6.06% -5.90% 0.07% -
  Horiz. % 99.46% 99.85% 99.77% 99.88% 94.17% 100.07% 100.00%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 0.56 % 0.50 % 0.66 % 0.93 % 1.17 % 1.46 % 1.66 % -51.57%
  QoQ % 12.00% -24.24% -29.03% -20.51% -19.86% -12.05% -
  Horiz. % 33.73% 30.12% 39.76% 56.02% 70.48% 87.95% 100.00%
ROE 3.58 % 3.09 % 3.71 % 4.87 % 6.54 % 7.25 % 7.80 % -40.53%
  QoQ % 15.86% -16.71% -23.82% -25.54% -9.79% -7.05% -
  Horiz. % 45.90% 39.62% 47.56% 62.44% 83.85% 92.95% 100.00%
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 891.59 858.78 826.78 767.39 790.54 718.63 654.15 22.95%
  QoQ % 3.82% 3.87% 7.74% -2.93% 10.01% 9.86% -
  Horiz. % 136.30% 131.28% 126.39% 117.31% 120.85% 109.86% 100.00%
EPS 5.27 4.52 5.45 7.15 9.23 10.44 10.92 -38.50%
  QoQ % 16.59% -17.06% -23.78% -22.54% -11.59% -4.40% -
  Horiz. % 48.26% 41.39% 49.91% 65.48% 84.52% 95.60% 100.00%
DPS 2.00 2.00 2.00 2.00 3.03 2.85 2.85 -21.05%
  QoQ % 0.00% 0.00% 0.00% -33.99% 6.32% 0.00% -
  Horiz. % 70.18% 70.18% 70.18% 70.18% 106.32% 100.00% 100.00%
NAPS 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.4000 3.31%
  QoQ % 0.68% -0.68% 0.00% 4.26% -2.08% 2.86% -
  Horiz. % 105.00% 104.29% 105.00% 105.00% 100.71% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 886.03 856.73 824.14 765.81 743.84 718.55 653.59 22.51%
  QoQ % 3.42% 3.95% 7.62% 2.95% 3.52% 9.94% -
  Horiz. % 135.56% 131.08% 126.09% 117.17% 113.81% 109.94% 100.00%
EPS 5.23 4.51 5.44 7.14 8.68 10.44 10.91 -38.78%
  QoQ % 15.96% -17.10% -23.81% -17.74% -16.86% -4.31% -
  Horiz. % 47.94% 41.34% 49.86% 65.44% 79.56% 95.69% 100.00%
DPS 2.00 2.00 2.00 2.00 2.85 2.85 2.85 -21.05%
  QoQ % 0.00% 0.00% 0.00% -29.82% 0.00% 0.00% -
  Horiz. % 70.18% 70.18% 70.18% 70.18% 100.00% 100.00% 100.00%
NAPS 1.4608 1.4565 1.4653 1.4670 1.3267 1.4398 1.3988 2.94%
  QoQ % 0.30% -0.60% -0.12% 10.58% -7.86% 2.93% -
  Horiz. % 104.43% 104.12% 104.75% 104.88% 94.85% 102.93% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 0.5500 -
P/RPS 0.05 0.06 0.07 0.07 0.08 0.08 0.08 -26.92%
  QoQ % -16.67% -14.29% 0.00% -12.50% 0.00% 0.00% -
  Horiz. % 62.50% 75.00% 87.50% 87.50% 100.00% 100.00% 100.00%
P/EPS 8.92 11.96 10.08 7.55 6.50 5.27 5.04 46.37%
  QoQ % -25.42% 18.65% 33.51% 16.15% 23.34% 4.56% -
  Horiz. % 176.98% 237.30% 200.00% 149.80% 128.97% 104.56% 100.00%
EY 11.21 8.36 9.92 13.25 15.38 18.98 19.85 -31.70%
  QoQ % 34.09% -15.73% -25.13% -13.85% -18.97% -4.38% -
  Horiz. % 56.47% 42.12% 49.97% 66.75% 77.48% 95.62% 100.00%
DY 4.26 3.70 3.64 3.70 5.04 5.18 5.18 -12.23%
  QoQ % 15.14% 1.65% -1.62% -26.59% -2.70% 0.00% -
  Horiz. % 82.24% 71.43% 70.27% 71.43% 97.30% 100.00% 100.00%
P/NAPS 0.32 0.37 0.37 0.37 0.43 0.38 0.39 -12.37%
  QoQ % -13.51% 0.00% 0.00% -13.95% 13.16% -2.56% -
  Horiz. % 82.05% 94.87% 94.87% 94.87% 110.26% 97.44% 100.00%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 25/10/11 -
Price 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 0.5200 -
P/RPS 0.05 0.06 0.07 0.07 0.07 0.08 0.08 -26.92%
  QoQ % -16.67% -14.29% 0.00% 0.00% -12.50% 0.00% -
  Horiz. % 62.50% 75.00% 87.50% 87.50% 87.50% 100.00% 100.00%
P/EPS 8.92 10.85 9.90 7.83 5.96 5.55 4.76 52.06%
  QoQ % -17.79% 9.60% 26.44% 31.38% 7.39% 16.60% -
  Horiz. % 187.39% 227.94% 207.98% 164.50% 125.21% 116.60% 100.00%
EY 11.21 9.22 10.10 12.77 16.77 18.00 21.00 -34.22%
  QoQ % 21.58% -8.71% -20.91% -23.85% -6.83% -14.29% -
  Horiz. % 53.38% 43.90% 48.10% 60.81% 79.86% 85.71% 100.00%
DY 4.26 4.08 3.71 3.57 5.50 4.91 5.48 -15.47%
  QoQ % 4.41% 9.97% 3.92% -35.09% 12.02% -10.40% -
  Horiz. % 77.74% 74.45% 67.70% 65.15% 100.36% 89.60% 100.00%
P/NAPS 0.32 0.34 0.37 0.38 0.39 0.40 0.37 -9.23%
  QoQ % -5.88% -8.11% -2.63% -2.56% -2.50% 8.11% -
  Horiz. % 86.49% 91.89% 100.00% 102.70% 105.41% 108.11% 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.
 


 

336  272  532  1135 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.57+0.12 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers