Highlights

[NYLEX] YoY Annualized Quarter Result on 2012-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 29-Feb-2012  [#3]
Profit Trend QoQ -     -32.43%    YoY -     62.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 1,264,804 1,585,673 1,716,232 1,404,722 1,112,985 1,233,849 1,487,860 -2.67%
  YoY % -20.24% -7.61% 22.18% 26.21% -9.80% -17.07% -
  Horiz. % 85.01% 106.57% 115.35% 94.41% 74.80% 82.93% 100.00%
PBT 15,454 19,068 16,262 20,346 10,756 47,221 3,053 31.02%
  YoY % -18.95% 17.25% -20.07% 89.17% -77.22% 1,446.55% -
  Horiz. % 506.16% 624.50% 532.62% 666.38% 352.27% 1,546.55% 100.00%
Tax -9,850 -7,766 -8,685 -7,198 -2,566 -6,413 -4,879 12.41%
  YoY % -26.83% 10.58% -20.65% -180.47% 59.98% -31.42% -
  Horiz. % 201.86% 159.15% 177.98% 147.51% 52.60% 131.42% 100.00%
NP 5,604 11,301 7,577 13,148 8,189 40,808 -1,826 -
  YoY % -50.41% 49.15% -42.37% 60.55% -79.93% 2,334.02% -
  Horiz. % -306.79% -618.69% -414.82% -719.78% -448.32% -2,234.02% 100.00%
NP to SH 6,858 11,850 7,848 12,782 7,870 40,536 2,126 21.54%
  YoY % -42.12% 51.00% -38.60% 62.41% -80.58% 1,806.08% -
  Horiz. % 322.51% 557.24% 369.03% 601.07% 370.09% 1,906.08% 100.00%
Tax Rate 63.74 % 40.73 % 53.41 % 35.38 % 23.86 % 13.58 % 159.83 % -14.20%
  YoY % 56.49% -23.74% 50.96% 48.28% 75.70% -91.50% -
  Horiz. % 39.88% 25.48% 33.42% 22.14% 14.93% 8.50% 100.00%
Total Cost 1,259,200 1,574,372 1,708,654 1,391,574 1,104,796 1,193,041 1,489,686 -2.76%
  YoY % -20.02% -7.86% 22.79% 25.96% -7.40% -19.91% -
  Horiz. % 84.53% 105.68% 114.70% 93.41% 74.16% 80.09% 100.00%
Net Worth 298,621 291,125 284,619 274,192 257,310 260,163 216,211 5.53%
  YoY % 2.57% 2.29% 3.80% 6.56% -1.10% 20.33% -
  Horiz. % 138.12% 134.65% 131.64% 126.82% 119.01% 120.33% 100.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 298,621 291,125 284,619 274,192 257,310 260,163 216,211 5.53%
  YoY % 2.57% 2.29% 3.80% 6.56% -1.10% 20.33% -
  Horiz. % 138.12% 134.65% 131.64% 126.82% 119.01% 120.33% 100.00%
NOSH 192,659 192,798 193,618 194,462 189,198 185,831 177,222 1.40%
  YoY % -0.07% -0.42% -0.43% 2.78% 1.81% 4.86% -
  Horiz. % 108.71% 108.79% 109.25% 109.73% 106.76% 104.86% 100.00%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 0.44 % 0.71 % 0.44 % 0.94 % 0.74 % 3.31 % -0.12 % -
  YoY % -38.03% 61.36% -53.19% 27.03% -77.64% 2,858.33% -
  Horiz. % -366.67% -591.67% -366.67% -783.33% -616.67% -2,758.33% 100.00%
ROE 2.30 % 4.07 % 2.76 % 4.66 % 3.06 % 15.58 % 0.98 % 15.27%
  YoY % -43.49% 47.46% -40.77% 52.29% -80.36% 1,489.80% -
  Horiz. % 234.69% 415.31% 281.63% 475.51% 312.24% 1,589.80% 100.00%
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 656.50 822.45 886.40 722.36 588.26 663.96 839.55 -4.01%
  YoY % -20.18% -7.21% 22.71% 22.80% -11.40% -20.91% -
  Horiz. % 78.20% 97.96% 105.58% 86.04% 70.07% 79.09% 100.00%
EPS 3.56 6.15 4.05 6.57 4.16 21.81 1.20 19.86%
  YoY % -42.11% 51.85% -38.36% 57.93% -80.93% 1,717.50% -
  Horiz. % 296.67% 512.50% 337.50% 547.50% 346.67% 1,817.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5500 1.5100 1.4700 1.4100 1.3600 1.4000 1.2200 4.07%
  YoY % 2.65% 2.72% 4.26% 3.68% -2.86% 14.75% -
  Horiz. % 127.05% 123.77% 120.49% 115.57% 111.48% 114.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 650.83 815.94 883.12 722.83 572.71 634.90 765.61 -2.67%
  YoY % -20.24% -7.61% 22.18% 26.21% -9.80% -17.07% -
  Horiz. % 85.01% 106.57% 115.35% 94.41% 74.80% 82.93% 100.00%
EPS 3.53 6.10 4.04 6.58 4.05 20.86 1.09 21.62%
  YoY % -42.13% 50.99% -38.60% 62.47% -80.58% 1,813.76% -
  Horiz. % 323.85% 559.63% 370.64% 603.67% 371.56% 1,913.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5366 1.4980 1.4646 1.4109 1.3240 1.3387 1.1126 5.53%
  YoY % 2.58% 2.28% 3.81% 6.56% -1.10% 20.32% -
  Horiz. % 138.11% 134.64% 131.64% 126.81% 119.00% 120.32% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.5950 0.5700 0.4700 0.6000 0.6700 0.7000 0.4300 -
P/RPS 0.09 0.07 0.05 0.08 0.11 0.11 0.05 10.29%
  YoY % 28.57% 40.00% -37.50% -27.27% 0.00% 120.00% -
  Horiz. % 180.00% 140.00% 100.00% 160.00% 220.00% 220.00% 100.00%
P/EPS 16.71 9.27 11.60 9.13 16.11 3.21 35.83 -11.93%
  YoY % 80.26% -20.09% 27.05% -43.33% 401.87% -91.04% -
  Horiz. % 46.64% 25.87% 32.38% 25.48% 44.96% 8.96% 100.00%
EY 5.98 10.78 8.62 10.96 6.21 31.16 2.79 13.54%
  YoY % -44.53% 25.06% -21.35% 76.49% -80.07% 1,016.85% -
  Horiz. % 214.34% 386.38% 308.96% 392.83% 222.58% 1,116.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.38 0.32 0.43 0.49 0.50 0.35 1.38%
  YoY % 0.00% 18.75% -25.58% -12.24% -2.00% 42.86% -
  Horiz. % 108.57% 108.57% 91.43% 122.86% 140.00% 142.86% 100.00%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 -
Price 0.6250 0.6700 0.4700 0.5500 0.6150 0.7800 0.5700 -
P/RPS 0.10 0.08 0.05 0.08 0.10 0.12 0.07 6.12%
  YoY % 25.00% 60.00% -37.50% -20.00% -16.67% 71.43% -
  Horiz. % 142.86% 114.29% 71.43% 114.29% 142.86% 171.43% 100.00%
P/EPS 17.56 10.90 11.60 8.37 14.78 3.58 47.50 -15.28%
  YoY % 61.10% -6.03% 38.59% -43.37% 312.85% -92.46% -
  Horiz. % 36.97% 22.95% 24.42% 17.62% 31.12% 7.54% 100.00%
EY 5.70 9.17 8.62 11.95 6.76 27.97 2.11 18.00%
  YoY % -37.84% 6.38% -27.87% 76.78% -75.83% 1,225.59% -
  Horiz. % 270.14% 434.60% 408.53% 566.35% 320.38% 1,325.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.40 0.44 0.32 0.39 0.45 0.56 0.47 -2.65%
  YoY % -9.09% 37.50% -17.95% -13.33% -19.64% 19.15% -
  Horiz. % 85.11% 93.62% 68.09% 82.98% 95.74% 119.15% 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.
 


 

309  179  515  1188 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.065+0.01 
 LAMBO 0.06+0.005 
 IMPIANA 0.035-0.005 
 HSI-C5H 0.275+0.005 
 HSI-C5J 0.24-0.005 
 SAPNRG 0.295-0.005 
 DAYANG 0.915+0.025 
 ARMADA 0.185+0.005 
 VC 0.275+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers