Highlights

[NYLEX] YoY Annualized Quarter Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -87.98%    YoY -     -84.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 1,418,022 1,078,722 1,259,720 1,796,138 1,820,306 1,239,210 688,962 12.78%
  YoY % 31.45% -14.37% -29.87% -1.33% 46.89% 79.87% -
  Horiz. % 205.82% 156.57% 182.84% 260.70% 264.21% 179.87% 100.00%
PBT 27,126 7,432 50,600 12,444 70,578 67,454 21,346 4.07%
  YoY % 264.99% -85.31% 306.62% -82.37% 4.63% 216.00% -
  Horiz. % 127.08% 34.82% 237.05% 58.30% 330.64% 316.00% 100.00%
Tax -7,824 -2,492 -7,450 -10,024 -17,052 -16,296 -8,320 -1.02%
  YoY % -213.96% 66.55% 25.68% 41.22% -4.64% -95.87% -
  Horiz. % 94.04% 29.95% 89.54% 120.48% 204.95% 195.87% 100.00%
NP 19,302 4,940 43,150 2,420 53,526 51,158 13,026 6.77%
  YoY % 290.73% -88.55% 1,683.06% -95.48% 4.63% 292.74% -
  Horiz. % 148.18% 37.92% 331.26% 18.58% 410.92% 392.74% 100.00%
NP to SH 18,918 4,710 43,104 8,436 53,260 51,542 14,512 4.52%
  YoY % 301.66% -89.07% 410.95% -84.16% 3.33% 255.17% -
  Horiz. % 130.36% 32.46% 297.02% 58.13% 367.01% 355.17% 100.00%
Tax Rate 28.84 % 33.53 % 14.72 % 80.55 % 24.16 % 24.16 % 38.98 % -4.90%
  YoY % -13.99% 127.79% -81.73% 233.40% 0.00% -38.02% -
  Horiz. % 73.99% 86.02% 37.76% 206.64% 61.98% 61.98% 100.00%
Total Cost 1,398,720 1,073,782 1,216,570 1,793,718 1,766,780 1,188,052 675,936 12.88%
  YoY % 30.26% -11.74% -32.18% 1.52% 48.71% 75.76% -
  Horiz. % 206.93% 158.86% 179.98% 265.37% 261.38% 175.76% 100.00%
Net Worth 279,691 263,759 255,733 232,960 225,315 180,290 157,125 10.08%
  YoY % 6.04% 3.14% 9.78% 3.39% 24.97% 14.74% -
  Horiz. % 178.01% 167.87% 162.76% 148.26% 143.40% 114.74% 100.00%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - 10,605 - -
  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 % - % - % - % - % - % 20.58 % - % -
  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
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 279,691 263,759 255,733 232,960 225,315 180,290 157,125 10.08%
  YoY % 6.04% 3.14% 9.78% 3.39% 24.97% 14.74% -
  Horiz. % 178.01% 167.87% 162.76% 148.26% 143.40% 114.74% 100.00%
NOSH 194,229 188,400 185,313 176,485 194,237 176,755 176,545 1.60%
  YoY % 3.09% 1.67% 5.00% -9.14% 9.89% 0.12% -
  Horiz. % 110.02% 106.71% 104.97% 99.97% 110.02% 100.12% 100.00%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 1.36 % 0.46 % 3.43 % 0.13 % 2.94 % 4.13 % 1.89 % -5.33%
  YoY % 195.65% -86.59% 2,538.46% -95.58% -28.81% 118.52% -
  Horiz. % 71.96% 24.34% 181.48% 6.88% 155.56% 218.52% 100.00%
ROE 6.76 % 1.79 % 16.86 % 3.62 % 23.64 % 28.59 % 9.24 % -5.07%
  YoY % 277.65% -89.38% 365.75% -84.69% -17.31% 209.42% -
  Horiz. % 73.16% 19.37% 182.47% 39.18% 255.84% 309.42% 100.00%
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 730.07 572.57 679.78 1,017.73 937.15 701.09 390.25 11.00%
  YoY % 27.51% -15.77% -33.21% 8.60% 33.67% 79.65% -
  Horiz. % 187.08% 146.72% 174.19% 260.79% 240.14% 179.65% 100.00%
EPS 9.74 2.50 23.26 4.78 27.42 29.16 8.22 2.87%
  YoY % 289.60% -89.25% 386.61% -82.57% -5.97% 254.74% -
  Horiz. % 118.49% 30.41% 282.97% 58.15% 333.58% 354.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 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 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 8.35%
  YoY % 2.86% 1.45% 4.55% 13.79% 13.73% 14.61% -
  Horiz. % 161.80% 157.30% 155.06% 148.31% 130.34% 114.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 729.67 555.08 648.21 924.24 936.67 637.66 354.52 12.78%
  YoY % 31.45% -14.37% -29.87% -1.33% 46.89% 79.87% -
  Horiz. % 205.82% 156.57% 182.84% 260.70% 264.21% 179.87% 100.00%
EPS 9.73 2.42 22.18 4.34 27.41 26.52 7.47 4.50%
  YoY % 302.07% -89.09% 411.06% -84.17% 3.36% 255.02% -
  Horiz. % 130.25% 32.40% 296.92% 58.10% 366.93% 355.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 5.46 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 1.4392 1.3572 1.3159 1.1987 1.1594 0.9277 0.8085 10.08%
  YoY % 6.04% 3.14% 9.78% 3.39% 24.98% 14.74% -
  Horiz. % 178.01% 167.87% 162.76% 148.26% 143.40% 114.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 -
P/RPS 0.08 0.12 0.10 0.08 0.16 0.17 0.19 -13.42%
  YoY % -33.33% 20.00% 25.00% -50.00% -5.88% -10.53% -
  Horiz. % 42.11% 63.16% 52.63% 42.11% 84.21% 89.47% 100.00%
P/EPS 5.65 27.20 3.01 16.11 5.47 4.01 8.88 -7.26%
  YoY % -79.23% 803.65% -81.32% 194.52% 36.41% -54.84% -
  Horiz. % 63.63% 306.31% 33.90% 181.42% 61.60% 45.16% 100.00%
EY 17.71 3.68 33.23 6.21 18.28 24.92 11.26 7.84%
  YoY % 381.25% -88.93% 435.10% -66.03% -26.65% 121.31% -
  Horiz. % 157.28% 32.68% 295.12% 55.15% 162.34% 221.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 5.13 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 0.38 0.49 0.51 0.58 1.29 1.15 0.82 -12.03%
  YoY % -22.45% -3.92% -12.07% -55.04% 12.17% 40.24% -
  Horiz. % 46.34% 59.76% 62.20% 70.73% 157.32% 140.24% 100.00%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 -
P/RPS 0.08 0.12 0.10 0.06 0.14 0.25 0.21 -14.85%
  YoY % -33.33% 20.00% 66.67% -57.14% -44.00% 19.05% -
  Horiz. % 38.10% 57.14% 47.62% 28.57% 66.67% 119.05% 100.00%
P/EPS 5.95 28.00 3.01 12.13 4.67 6.07 9.98 -8.26%
  YoY % -78.75% 830.23% -75.19% 159.74% -23.06% -39.18% -
  Horiz. % 59.62% 280.56% 30.16% 121.54% 46.79% 60.82% 100.00%
EY 16.79 3.57 33.23 8.24 21.42 16.47 10.02 8.98%
  YoY % 370.31% -89.26% 303.28% -61.53% 30.05% 64.37% -
  Horiz. % 167.56% 35.63% 331.64% 82.24% 213.77% 164.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.39 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 0.40 0.50 0.51 0.44 1.10 1.74 0.92 -12.96%
  YoY % -20.00% -1.96% 15.91% -60.00% -36.78% 89.13% -
  Horiz. % 43.48% 54.35% 55.43% 47.83% 119.57% 189.13% 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.
 


TOP ARTICLES

1. PELIKAN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
2. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
3. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
4. MYEG – Slightly Bigger-than-expected Placement KL Trader Investment Research Articles
5. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
6. Supermax Corporation - Hit by CBP WRO Kenanga Research & Investment
7. Supermax seeking clarity from US Customs and Border Protection on Withhold Release Order issuance save malaysia!
8. Evening Market Summary - 22 Oct 2021 KLSE Traders Update and Ideas
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS