Highlights

[NYLEX] YoY Annualized Quarter Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     -5.96%    YoY -     1,806.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 1,716,232 1,404,722 1,112,985 1,233,849 1,487,860 1,713,828 1,347,493 4.11%
  YoY % 22.18% 26.21% -9.80% -17.07% -13.18% 27.19% -
  Horiz. % 127.36% 104.25% 82.60% 91.57% 110.42% 127.19% 100.00%
PBT 16,262 20,346 10,756 47,221 3,053 55,170 54,437 -18.22%
  YoY % -20.07% 89.17% -77.22% 1,446.55% -94.47% 1.35% -
  Horiz. % 29.87% 37.38% 19.76% 86.74% 5.61% 101.35% 100.00%
Tax -8,685 -7,198 -2,566 -6,413 -4,879 -13,956 -11,793 -4.97%
  YoY % -20.65% -180.47% 59.98% -31.42% 65.03% -18.34% -
  Horiz. % 73.65% 61.04% 21.76% 54.38% 41.38% 118.34% 100.00%
NP 7,577 13,148 8,189 40,808 -1,826 41,214 42,644 -25.00%
  YoY % -42.37% 60.55% -79.93% 2,334.02% -104.43% -3.35% -
  Horiz. % 17.77% 30.83% 19.20% 95.69% -4.28% 96.65% 100.00%
NP to SH 7,848 12,782 7,870 40,536 2,126 41,012 43,096 -24.69%
  YoY % -38.60% 62.41% -80.58% 1,806.08% -94.81% -4.84% -
  Horiz. % 18.21% 29.66% 18.26% 94.06% 4.93% 95.16% 100.00%
Tax Rate 53.41 % 35.38 % 23.86 % 13.58 % 159.83 % 25.30 % 21.66 % 16.22%
  YoY % 50.96% 48.28% 75.70% -91.50% 531.74% 16.81% -
  Horiz. % 246.58% 163.34% 110.16% 62.70% 737.90% 116.81% 100.00%
Total Cost 1,708,654 1,391,574 1,104,796 1,193,041 1,489,686 1,672,613 1,304,849 4.59%
  YoY % 22.79% 25.96% -7.40% -19.91% -10.94% 28.18% -
  Horiz. % 130.95% 106.65% 84.67% 91.43% 114.17% 128.18% 100.00%
Net Worth 284,619 274,192 257,310 260,163 216,211 221,912 189,914 6.97%
  YoY % 3.80% 6.56% -1.10% 20.33% -2.57% 16.85% -
  Horiz. % 149.87% 144.38% 135.49% 136.99% 113.85% 116.85% 100.00%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 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% 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% 0.00% 100.00%
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 284,619 274,192 257,310 260,163 216,211 221,912 189,914 6.97%
  YoY % 3.80% 6.56% -1.10% 20.33% -2.57% 16.85% -
  Horiz. % 149.87% 144.38% 135.49% 136.99% 113.85% 116.85% 100.00%
NOSH 193,618 194,462 189,198 185,831 177,222 192,967 182,610 0.98%
  YoY % -0.43% 2.78% 1.81% 4.86% -8.16% 5.67% -
  Horiz. % 106.03% 106.49% 103.61% 101.76% 97.05% 105.67% 100.00%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 0.44 % 0.94 % 0.74 % 3.31 % -0.12 % 2.40 % 3.16 % -27.98%
  YoY % -53.19% 27.03% -77.64% 2,858.33% -105.00% -24.05% -
  Horiz. % 13.92% 29.75% 23.42% 104.75% -3.80% 75.95% 100.00%
ROE 2.76 % 4.66 % 3.06 % 15.58 % 0.98 % 18.48 % 22.69 % -29.59%
  YoY % -40.77% 52.29% -80.36% 1,489.80% -94.70% -18.55% -
  Horiz. % 12.16% 20.54% 13.49% 68.66% 4.32% 81.45% 100.00%
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 886.40 722.36 588.26 663.96 839.55 888.14 737.91 3.10%
  YoY % 22.71% 22.80% -11.40% -20.91% -5.47% 20.36% -
  Horiz. % 120.12% 97.89% 79.72% 89.98% 113.77% 120.36% 100.00%
EPS 4.05 6.57 4.16 21.81 1.20 21.25 23.60 -25.43%
  YoY % -38.36% 57.93% -80.93% 1,717.50% -94.35% -9.96% -
  Horiz. % 17.16% 27.84% 17.63% 92.42% 5.08% 90.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4700 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 5.93%
  YoY % 4.26% 3.68% -2.86% 14.75% 6.09% 10.58% -
  Horiz. % 141.35% 135.58% 130.77% 134.62% 117.31% 110.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 883.12 722.83 572.71 634.90 765.61 881.88 693.38 4.11%
  YoY % 22.18% 26.21% -9.80% -17.07% -13.18% 27.19% -
  Horiz. % 127.36% 104.25% 82.60% 91.57% 110.42% 127.19% 100.00%
EPS 4.04 6.58 4.05 20.86 1.09 21.10 22.18 -24.69%
  YoY % -38.60% 62.47% -80.58% 1,813.76% -94.83% -4.87% -
  Horiz. % 18.21% 29.67% 18.26% 94.05% 4.91% 95.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4646 1.4109 1.3240 1.3387 1.1126 1.1419 0.9772 6.97%
  YoY % 3.81% 6.56% -1.10% 20.32% -2.57% 16.85% -
  Horiz. % 149.88% 144.38% 135.49% 136.99% 113.86% 116.85% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.4700 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 -
P/RPS 0.05 0.08 0.11 0.11 0.05 0.15 0.22 -21.86%
  YoY % -37.50% -27.27% 0.00% 120.00% -66.67% -31.82% -
  Horiz. % 22.73% 36.36% 50.00% 50.00% 22.73% 68.18% 100.00%
P/EPS 11.60 9.13 16.11 3.21 35.83 6.12 7.03 8.70%
  YoY % 27.05% -43.33% 401.87% -91.04% 485.46% -12.94% -
  Horiz. % 165.01% 129.87% 229.16% 45.66% 509.67% 87.06% 100.00%
EY 8.62 10.96 6.21 31.16 2.79 16.35 14.22 -8.00%
  YoY % -21.35% 76.49% -80.07% 1,016.85% -82.94% 14.98% -
  Horiz. % 60.62% 77.07% 43.67% 219.13% 19.62% 114.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.43 0.49 0.50 0.35 1.13 1.60 -23.51%
  YoY % -25.58% -12.24% -2.00% 42.86% -69.03% -29.38% -
  Horiz. % 20.00% 26.88% 30.62% 31.25% 21.88% 70.62% 100.00%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 -
Price 0.4700 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 -
P/RPS 0.05 0.08 0.10 0.12 0.07 0.15 0.24 -22.99%
  YoY % -37.50% -20.00% -16.67% 71.43% -53.33% -37.50% -
  Horiz. % 20.83% 33.33% 41.67% 50.00% 29.17% 62.50% 100.00%
P/EPS 11.60 8.37 14.78 3.58 47.50 6.12 7.46 7.63%
  YoY % 38.59% -43.37% 312.85% -92.46% 676.14% -17.96% -
  Horiz. % 155.50% 112.20% 198.12% 47.99% 636.73% 82.04% 100.00%
EY 8.62 11.95 6.76 27.97 2.11 16.35 13.41 -7.09%
  YoY % -27.87% 76.78% -75.83% 1,225.59% -87.09% 21.92% -
  Horiz. % 64.28% 89.11% 50.41% 208.58% 15.73% 121.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.39 0.45 0.56 0.47 1.13 1.69 -24.20%
  YoY % -17.95% -13.33% -19.64% 19.15% -58.41% -33.14% -
  Horiz. % 18.93% 23.08% 26.63% 33.14% 27.81% 66.86% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers