Highlights

[NYLEX] YoY Annual (Unaudited) Result on 2010-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-May-2010  [#4]
Profit Trend YoY -     138.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 1,742,062 1,502,688 2.36%
  YoY % 16.15% 21.32% 0.38% -10.54% -21.59% 15.93% -
  Horiz. % 115.04% 99.04% 81.64% 81.33% 90.91% 115.93% 100.00%
PBT 15,776 20,449 16,044 40,013 10,376 58,269 45,986 -16.32%
  YoY % -22.85% 27.46% -59.90% 285.63% -82.19% 26.71% -
  Horiz. % 34.31% 44.47% 34.89% 87.01% 22.56% 126.71% 100.00%
Tax -8,753 -6,673 -2,906 -4,855 242 -10,789 -7,029 3.72%
  YoY % -31.17% -129.63% 40.14% -2,106.20% 102.24% -53.49% -
  Horiz. % 124.53% 94.94% 41.34% 69.07% -3.44% 153.49% 100.00%
NP 7,023 13,776 13,138 35,158 10,618 47,480 38,957 -24.82%
  YoY % -49.02% 4.86% -62.63% 231.12% -77.64% 21.88% -
  Horiz. % 18.03% 35.36% 33.72% 90.25% 27.26% 121.88% 100.00%
NP to SH 7,755 13,873 13,186 35,114 14,706 47,763 39,258 -23.67%
  YoY % -44.10% 5.21% -62.45% 138.77% -69.21% 21.66% -
  Horiz. % 19.75% 35.34% 33.59% 89.44% 37.46% 121.66% 100.00%
Tax Rate 55.48 % 32.63 % 18.11 % 12.13 % -2.33 % 18.52 % 15.29 % 23.94%
  YoY % 70.03% 80.18% 49.30% 620.60% -112.58% 21.12% -
  Horiz. % 362.85% 213.41% 118.44% 79.33% -15.24% 121.12% 100.00%
Total Cost 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 1,694,582 1,463,731 2.74%
  YoY % 16.76% 21.49% 2.25% -12.43% -20.01% 15.77% -
  Horiz. % 117.62% 100.73% 82.91% 81.09% 92.60% 115.77% 100.00%
Net Worth 284,285 285,620 264,843 262,935 228,320 233,499 198,516 6.16%
  YoY % -0.47% 7.85% 0.73% 15.16% -2.22% 17.62% -
  Horiz. % 143.21% 143.88% 133.41% 132.45% 115.01% 117.62% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 3,867 3,885 5,430 - - 8,542 10,204 -14.92%
  YoY % -0.47% -28.44% 0.00% 0.00% 0.00% -16.28% -
  Horiz. % 37.90% 38.08% 53.22% 0.00% 0.00% 83.72% 100.00%
Div Payout % 49.88 % 28.01 % 41.18 % - % - % 17.89 % 25.99 % 11.47%
  YoY % 78.08% -31.98% 0.00% 0.00% 0.00% -31.17% -
  Horiz. % 191.92% 107.77% 158.45% 0.00% 0.00% 68.83% 100.00%
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 284,285 285,620 264,843 262,935 228,320 233,499 198,516 6.16%
  YoY % -0.47% 7.85% 0.73% 15.16% -2.22% 17.62% -
  Horiz. % 143.21% 143.88% 133.41% 132.45% 115.01% 117.62% 100.00%
NOSH 193,391 194,299 190,534 186,479 179,779 189,837 185,529 0.69%
  YoY % -0.47% 1.98% 2.17% 3.73% -5.30% 2.32% -
  Horiz. % 104.24% 104.73% 102.70% 100.51% 96.90% 102.32% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 0.41 % 0.93 % 1.07 % 2.88 % 0.78 % 2.73 % 2.59 % -26.43%
  YoY % -55.91% -13.08% -62.85% 269.23% -71.43% 5.41% -
  Horiz. % 15.83% 35.91% 41.31% 111.20% 30.12% 105.41% 100.00%
ROE 2.73 % 4.86 % 4.98 % 13.35 % 6.44 % 20.46 % 19.78 % -28.09%
  YoY % -43.83% -2.41% -62.70% 107.30% -68.52% 3.44% -
  Horiz. % 13.80% 24.57% 25.18% 67.49% 32.56% 103.44% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 893.85 765.96 643.85 655.35 759.83 917.66 809.95 1.65%
  YoY % 16.70% 18.97% -1.75% -13.75% -17.20% 13.30% -
  Horiz. % 110.36% 94.57% 79.49% 80.91% 93.81% 113.30% 100.00%
EPS 4.01 7.14 6.92 18.83 8.18 25.16 21.16 -24.19%
  YoY % -43.84% 3.18% -63.25% 130.20% -67.49% 18.90% -
  Horiz. % 18.95% 33.74% 32.70% 88.99% 38.66% 118.90% 100.00%
DPS 2.00 2.00 2.85 0.00 0.00 4.50 5.50 -15.50%
  YoY % 0.00% -29.82% 0.00% 0.00% 0.00% -18.18% -
  Horiz. % 36.36% 36.36% 51.82% 0.00% 0.00% 81.82% 100.00%
NAPS 1.4700 1.4700 1.3900 1.4100 1.2700 1.2300 1.0700 5.43%
  YoY % 0.00% 5.76% -1.42% 11.02% 3.25% 14.95% -
  Horiz. % 137.38% 137.38% 129.91% 131.78% 118.69% 114.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 889.50 765.81 631.25 628.85 702.92 896.41 773.24 2.36%
  YoY % 16.15% 21.32% 0.38% -10.54% -21.58% 15.93% -
  Horiz. % 115.04% 99.04% 81.64% 81.33% 90.91% 115.93% 100.00%
EPS 3.99 7.14 6.79 18.07 7.57 24.58 20.20 -23.67%
  YoY % -44.12% 5.15% -62.42% 138.71% -69.20% 21.68% -
  Horiz. % 19.75% 35.35% 33.61% 89.46% 37.48% 121.68% 100.00%
DPS 1.99 2.00 2.79 0.00 0.00 4.40 5.25 -14.92%
  YoY % -0.50% -28.32% 0.00% 0.00% 0.00% -16.19% -
  Horiz. % 37.90% 38.10% 53.14% 0.00% 0.00% 83.81% 100.00%
NAPS 1.4628 1.4697 1.3628 1.3530 1.1749 1.2015 1.0215 6.16%
  YoY % -0.47% 7.84% 0.72% 15.16% -2.21% 17.62% -
  Horiz. % 143.20% 143.88% 133.41% 132.45% 115.02% 117.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.5450 0.5400 0.6100 0.7000 0.5400 1.3200 1.3800 -
P/RPS 0.06 0.07 0.09 0.11 0.07 0.14 0.17 -15.92%
  YoY % -14.29% -22.22% -18.18% 57.14% -50.00% -17.65% -
  Horiz. % 35.29% 41.18% 52.94% 64.71% 41.18% 82.35% 100.00%
P/EPS 13.59 7.56 8.81 3.72 6.60 5.25 6.52 13.01%
  YoY % 79.76% -14.19% 136.83% -43.64% 25.71% -19.48% -
  Horiz. % 208.44% 115.95% 135.12% 57.06% 101.23% 80.52% 100.00%
EY 7.36 13.22 11.35 26.90 15.15 19.06 15.33 -11.50%
  YoY % -44.33% 16.48% -57.81% 77.56% -20.51% 24.33% -
  Horiz. % 48.01% 86.24% 74.04% 175.47% 98.83% 124.33% 100.00%
DY 3.67 3.70 4.67 0.00 0.00 3.41 3.99 -1.38%
  YoY % -0.81% -20.77% 0.00% 0.00% 0.00% -14.54% -
  Horiz. % 91.98% 92.73% 117.04% 0.00% 0.00% 85.46% 100.00%
P/NAPS 0.37 0.37 0.44 0.50 0.43 1.07 1.29 -18.78%
  YoY % 0.00% -15.91% -12.00% 16.28% -59.81% -17.05% -
  Horiz. % 28.68% 28.68% 34.11% 38.76% 33.33% 82.95% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.5250 0.5600 0.5900 0.9000 0.6600 1.1500 1.5500 -
P/RPS 0.06 0.07 0.09 0.14 0.09 0.13 0.19 -17.46%
  YoY % -14.29% -22.22% -35.71% 55.56% -30.77% -31.58% -
  Horiz. % 31.58% 36.84% 47.37% 73.68% 47.37% 68.42% 100.00%
P/EPS 13.09 7.84 8.53 4.78 8.07 4.57 7.33 10.14%
  YoY % 66.96% -8.09% 78.45% -40.77% 76.59% -37.65% -
  Horiz. % 178.58% 106.96% 116.37% 65.21% 110.10% 62.35% 100.00%
EY 7.64 12.75 11.73 20.92 12.39 21.88 13.65 -9.21%
  YoY % -40.08% 8.70% -43.93% 68.85% -43.37% 60.29% -
  Horiz. % 55.97% 93.41% 85.93% 153.26% 90.77% 160.29% 100.00%
DY 3.81 3.57 4.83 0.00 0.00 3.91 3.55 1.18%
  YoY % 6.72% -26.09% 0.00% 0.00% 0.00% 10.14% -
  Horiz. % 107.32% 100.56% 136.06% 0.00% 0.00% 110.14% 100.00%
P/NAPS 0.36 0.38 0.42 0.64 0.52 0.93 1.45 -20.70%
  YoY % -5.26% -9.52% -34.38% 23.08% -44.09% -35.86% -
  Horiz. % 24.83% 26.21% 28.97% 44.14% 35.86% 64.14% 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.
 


 

261  268  490  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers