Highlights

[NYLEX] YoY Annualized Quarter Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     -12.74%    YoY -     410.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 1,771,410 1,418,022 1,078,722 1,259,720 1,796,138 1,820,306 1,239,210 6.13%
  YoY % 24.92% 31.45% -14.37% -29.87% -1.33% 46.89% -
  Horiz. % 142.95% 114.43% 87.05% 101.66% 144.94% 146.89% 100.00%
PBT 17,494 27,126 7,432 50,600 12,444 70,578 67,454 -20.13%
  YoY % -35.51% 264.99% -85.31% 306.62% -82.37% 4.63% -
  Horiz. % 25.93% 40.21% 11.02% 75.01% 18.45% 104.63% 100.00%
Tax -8,948 -7,824 -2,492 -7,450 -10,024 -17,052 -16,296 -9.50%
  YoY % -14.37% -213.96% 66.55% 25.68% 41.22% -4.64% -
  Horiz. % 54.91% 48.01% 15.29% 45.72% 61.51% 104.64% 100.00%
NP 8,546 19,302 4,940 43,150 2,420 53,526 51,158 -25.77%
  YoY % -55.72% 290.73% -88.55% 1,683.06% -95.48% 4.63% -
  Horiz. % 16.71% 37.73% 9.66% 84.35% 4.73% 104.63% 100.00%
NP to SH 8,682 18,918 4,710 43,104 8,436 53,260 51,542 -25.66%
  YoY % -54.11% 301.66% -89.07% 410.95% -84.16% 3.33% -
  Horiz. % 16.84% 36.70% 9.14% 83.63% 16.37% 103.33% 100.00%
Tax Rate 51.15 % 28.84 % 33.53 % 14.72 % 80.55 % 24.16 % 24.16 % 13.30%
  YoY % 77.36% -13.99% 127.79% -81.73% 233.40% 0.00% -
  Horiz. % 211.71% 119.37% 138.78% 60.93% 333.40% 100.00% 100.00%
Total Cost 1,762,864 1,398,720 1,073,782 1,216,570 1,793,718 1,766,780 1,188,052 6.79%
  YoY % 26.03% 30.26% -11.74% -32.18% 1.52% 48.71% -
  Horiz. % 148.38% 117.73% 90.38% 102.40% 150.98% 148.71% 100.00%
Net Worth 282,940 279,691 263,759 255,733 232,960 225,315 180,290 7.79%
  YoY % 1.16% 6.04% 3.14% 9.78% 3.39% 24.97% -
  Horiz. % 156.94% 155.13% 146.30% 141.84% 129.21% 124.97% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 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% 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% 0.00% 100.00%
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 282,940 279,691 263,759 255,733 232,960 225,315 180,290 7.79%
  YoY % 1.16% 6.04% 3.14% 9.78% 3.39% 24.97% -
  Horiz. % 156.94% 155.13% 146.30% 141.84% 129.21% 124.97% 100.00%
NOSH 193,794 194,229 188,400 185,313 176,485 194,237 176,755 1.54%
  YoY % -0.22% 3.09% 1.67% 5.00% -9.14% 9.89% -
  Horiz. % 109.64% 109.89% 106.59% 104.84% 99.85% 109.89% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.48 % 1.36 % 0.46 % 3.43 % 0.13 % 2.94 % 4.13 % -30.12%
  YoY % -64.71% 195.65% -86.59% 2,538.46% -95.58% -28.81% -
  Horiz. % 11.62% 32.93% 11.14% 83.05% 3.15% 71.19% 100.00%
ROE 3.07 % 6.76 % 1.79 % 16.86 % 3.62 % 23.64 % 28.59 % -31.03%
  YoY % -54.59% 277.65% -89.38% 365.75% -84.69% -17.31% -
  Horiz. % 10.74% 23.64% 6.26% 58.97% 12.66% 82.69% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 914.07 730.07 572.57 679.78 1,017.73 937.15 701.09 4.52%
  YoY % 25.20% 27.51% -15.77% -33.21% 8.60% 33.67% -
  Horiz. % 130.38% 104.13% 81.67% 96.96% 145.16% 133.67% 100.00%
EPS 4.48 9.74 2.50 23.26 4.78 27.42 29.16 -26.80%
  YoY % -54.00% 289.60% -89.25% 386.61% -82.57% -5.97% -
  Horiz. % 15.36% 33.40% 8.57% 79.77% 16.39% 94.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
  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 1.4600 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 6.15%
  YoY % 1.39% 2.86% 1.45% 4.55% 13.79% 13.73% -
  Horiz. % 143.14% 141.18% 137.25% 135.29% 129.41% 113.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 911.51 729.67 555.08 648.21 924.24 936.67 637.66 6.13%
  YoY % 24.92% 31.45% -14.37% -29.87% -1.33% 46.89% -
  Horiz. % 142.95% 114.43% 87.05% 101.65% 144.94% 146.89% 100.00%
EPS 4.47 9.73 2.42 22.18 4.34 27.41 26.52 -25.66%
  YoY % -54.06% 302.07% -89.09% 411.06% -84.17% 3.36% -
  Horiz. % 16.86% 36.69% 9.13% 83.63% 16.37% 103.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.46 -
  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 1.4559 1.4392 1.3572 1.3159 1.1987 1.1594 0.9277 7.79%
  YoY % 1.16% 6.04% 3.14% 9.78% 3.39% 24.98% -
  Horiz. % 156.94% 155.14% 146.30% 141.85% 129.21% 124.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.5400 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 -
P/RPS 0.06 0.08 0.12 0.10 0.08 0.16 0.17 -15.92%
  YoY % -25.00% -33.33% 20.00% 25.00% -50.00% -5.88% -
  Horiz. % 35.29% 47.06% 70.59% 58.82% 47.06% 94.12% 100.00%
P/EPS 12.05 5.65 27.20 3.01 16.11 5.47 4.01 20.11%
  YoY % 113.27% -79.23% 803.65% -81.32% 194.52% 36.41% -
  Horiz. % 300.50% 140.90% 678.30% 75.06% 401.75% 136.41% 100.00%
EY 8.30 17.71 3.68 33.23 6.21 18.28 24.92 -16.73%
  YoY % -53.13% 381.25% -88.93% 435.10% -66.03% -26.65% -
  Horiz. % 33.31% 71.07% 14.77% 133.35% 24.92% 73.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.13 -
  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 0.37 0.38 0.49 0.51 0.58 1.29 1.15 -17.21%
  YoY % -2.63% -22.45% -3.92% -12.07% -55.04% 12.17% -
  Horiz. % 32.17% 33.04% 42.61% 44.35% 50.43% 112.17% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 -
Price 0.4900 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 -
P/RPS 0.05 0.08 0.12 0.10 0.06 0.14 0.25 -23.51%
  YoY % -37.50% -33.33% 20.00% 66.67% -57.14% -44.00% -
  Horiz. % 20.00% 32.00% 48.00% 40.00% 24.00% 56.00% 100.00%
P/EPS 10.94 5.95 28.00 3.01 12.13 4.67 6.07 10.31%
  YoY % 83.87% -78.75% 830.23% -75.19% 159.74% -23.06% -
  Horiz. % 180.23% 98.02% 461.29% 49.59% 199.84% 76.94% 100.00%
EY 9.14 16.79 3.57 33.23 8.24 21.42 16.47 -9.34%
  YoY % -45.56% 370.31% -89.26% 303.28% -61.53% 30.05% -
  Horiz. % 55.49% 101.94% 21.68% 201.76% 50.03% 130.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.39 -
  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 0.34 0.40 0.50 0.51 0.44 1.10 1.74 -23.80%
  YoY % -15.00% -20.00% -1.96% 15.91% -60.00% -36.78% -
  Horiz. % 19.54% 22.99% 28.74% 29.31% 25.29% 63.22% 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