Highlights

[NYLEX] YoY Annualized Quarter Result on 2009-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 28-Feb-2009  [#3]
Profit Trend QoQ -     -74.79%    YoY -     -94.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 1,404,722 1,112,985 1,233,849 1,487,860 1,713,828 1,347,493 655,865 13.52%
  YoY % 26.21% -9.80% -17.07% -13.18% 27.19% 105.45% -
  Horiz. % 214.18% 169.70% 188.13% 226.85% 261.31% 205.45% 100.00%
PBT 20,346 10,756 47,221 3,053 55,170 54,437 29,093 -5.78%
  YoY % 89.17% -77.22% 1,446.55% -94.47% 1.35% 87.11% -
  Horiz. % 69.94% 36.97% 162.31% 10.49% 189.63% 187.11% 100.00%
Tax -7,198 -2,566 -6,413 -4,879 -13,956 -11,793 -8,198 -2.14%
  YoY % -180.47% 59.98% -31.42% 65.03% -18.34% -43.84% -
  Horiz. % 87.80% 31.31% 78.22% 59.52% 170.22% 143.84% 100.00%
NP 13,148 8,189 40,808 -1,826 41,214 42,644 20,894 -7.42%
  YoY % 60.55% -79.93% 2,334.02% -104.43% -3.35% 104.09% -
  Horiz. % 62.93% 39.19% 195.30% -8.74% 197.25% 204.09% 100.00%
NP to SH 12,782 7,870 40,536 2,126 41,012 43,096 21,502 -8.30%
  YoY % 62.41% -80.58% 1,806.08% -94.81% -4.84% 100.42% -
  Horiz. % 59.45% 36.60% 188.52% 9.89% 190.73% 200.42% 100.00%
Tax Rate 35.38 % 23.86 % 13.58 % 159.83 % 25.30 % 21.66 % 28.18 % 3.86%
  YoY % 48.28% 75.70% -91.50% 531.74% 16.81% -23.14% -
  Horiz. % 125.55% 84.67% 48.19% 567.18% 89.78% 76.86% 100.00%
Total Cost 1,391,574 1,104,796 1,193,041 1,489,686 1,672,613 1,304,849 634,970 13.96%
  YoY % 25.96% -7.40% -19.91% -10.94% 28.18% 105.50% -
  Horiz. % 219.16% 173.99% 187.89% 234.61% 263.42% 205.50% 100.00%
Net Worth 274,192 257,310 260,163 216,211 221,912 189,914 162,506 9.10%
  YoY % 6.56% -1.10% 20.33% -2.57% 16.85% 16.87% -
  Horiz. % 168.73% 158.34% 160.09% 133.05% 136.56% 116.87% 100.00%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - 7,304 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 16.95 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 274,192 257,310 260,163 216,211 221,912 189,914 162,506 9.10%
  YoY % 6.56% -1.10% 20.33% -2.57% 16.85% 16.87% -
  Horiz. % 168.73% 158.34% 160.09% 133.05% 136.56% 116.87% 100.00%
NOSH 194,462 189,198 185,831 177,222 192,967 182,610 176,637 1.61%
  YoY % 2.78% 1.81% 4.86% -8.16% 5.67% 3.38% -
  Horiz. % 110.09% 107.11% 105.20% 100.33% 109.24% 103.38% 100.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 0.94 % 0.74 % 3.31 % -0.12 % 2.40 % 3.16 % 3.19 % -18.41%
  YoY % 27.03% -77.64% 2,858.33% -105.00% -24.05% -0.94% -
  Horiz. % 29.47% 23.20% 103.76% -3.76% 75.24% 99.06% 100.00%
ROE 4.66 % 3.06 % 15.58 % 0.98 % 18.48 % 22.69 % 13.23 % -15.95%
  YoY % 52.29% -80.36% 1,489.80% -94.70% -18.55% 71.50% -
  Horiz. % 35.22% 23.13% 117.76% 7.41% 139.68% 171.50% 100.00%
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 722.36 588.26 663.96 839.55 888.14 737.91 371.31 11.72%
  YoY % 22.80% -11.40% -20.91% -5.47% 20.36% 98.73% -
  Horiz. % 194.54% 158.43% 178.82% 226.10% 239.19% 198.73% 100.00%
EPS 6.57 4.16 21.81 1.20 21.25 23.60 12.17 -9.76%
  YoY % 57.93% -80.93% 1,717.50% -94.35% -9.96% 93.92% -
  Horiz. % 53.99% 34.18% 179.21% 9.86% 174.61% 193.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 0.9200 7.37%
  YoY % 3.68% -2.86% 14.75% 6.09% 10.58% 13.04% -
  Horiz. % 153.26% 147.83% 152.17% 132.61% 125.00% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 722.83 572.71 634.90 765.61 881.88 693.38 337.49 13.52%
  YoY % 26.21% -9.80% -17.07% -13.18% 27.19% 105.45% -
  Horiz. % 214.18% 169.70% 188.12% 226.85% 261.31% 205.45% 100.00%
EPS 6.58 4.05 20.86 1.09 21.10 22.18 11.06 -8.28%
  YoY % 62.47% -80.58% 1,813.76% -94.83% -4.87% 100.54% -
  Horiz. % 59.49% 36.62% 188.61% 9.86% 190.78% 200.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.76 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4109 1.3240 1.3387 1.1126 1.1419 0.9772 0.8362 9.10%
  YoY % 6.56% -1.10% 20.32% -2.57% 16.85% 16.86% -
  Horiz. % 168.73% 158.34% 160.09% 133.05% 136.56% 116.86% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 0.9600 -
P/RPS 0.08 0.11 0.11 0.05 0.15 0.22 0.26 -17.82%
  YoY % -27.27% 0.00% 120.00% -66.67% -31.82% -15.38% -
  Horiz. % 30.77% 42.31% 42.31% 19.23% 57.69% 84.62% 100.00%
P/EPS 9.13 16.11 3.21 35.83 6.12 7.03 7.89 2.46%
  YoY % -43.33% 401.87% -91.04% 485.46% -12.94% -10.90% -
  Horiz. % 115.72% 204.18% 40.68% 454.12% 77.57% 89.10% 100.00%
EY 10.96 6.21 31.16 2.79 16.35 14.22 12.68 -2.40%
  YoY % 76.49% -80.07% 1,016.85% -82.94% 14.98% 12.15% -
  Horiz. % 86.44% 48.97% 245.74% 22.00% 128.94% 112.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.49 0.50 0.35 1.13 1.60 1.04 -13.68%
  YoY % -12.24% -2.00% 42.86% -69.03% -29.38% 53.85% -
  Horiz. % 41.35% 47.12% 48.08% 33.65% 108.65% 153.85% 100.00%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 14/04/06 -
Price 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 1.1800 -
P/RPS 0.08 0.10 0.12 0.07 0.15 0.24 0.32 -20.61%
  YoY % -20.00% -16.67% 71.43% -53.33% -37.50% -25.00% -
  Horiz. % 25.00% 31.25% 37.50% 21.88% 46.88% 75.00% 100.00%
P/EPS 8.37 14.78 3.58 47.50 6.12 7.46 9.69 -2.41%
  YoY % -43.37% 312.85% -92.46% 676.14% -17.96% -23.01% -
  Horiz. % 86.38% 152.53% 36.95% 490.20% 63.16% 76.99% 100.00%
EY 11.95 6.76 27.97 2.11 16.35 13.41 10.32 2.47%
  YoY % 76.78% -75.83% 1,225.59% -87.09% 21.92% 29.94% -
  Horiz. % 115.79% 65.50% 271.03% 20.45% 158.43% 129.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.27 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.45 0.56 0.47 1.13 1.69 1.28 -17.95%
  YoY % -13.33% -19.64% 19.15% -58.41% -33.14% 32.03% -
  Horiz. % 30.47% 35.16% 43.75% 36.72% 88.28% 132.03% 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.
 


 

332  220  530  1109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.065+0.01 
 IMPIANA 0.035-0.005 
 LAMBO 0.0550.00 
 HSI-C5J 0.25+0.01 
 HSI-C5H 0.285+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.91+0.02 
 EKOVEST 0.7750.00 
 BARAKAH 0.045-0.005 
Partners & Brokers