Highlights

[NYLEX] YoY Annualized Quarter Result on 2011-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 20-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 30-Nov-2011  [#2]
Profit Trend QoQ -     -13.93%    YoY -     301.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 1,356,004 1,727,108 1,771,410 1,418,022 1,078,722 1,259,720 1,796,138 -4.57%
  YoY % -21.49% -2.50% 24.92% 31.45% -14.37% -29.87% -
  Horiz. % 75.50% 96.16% 98.62% 78.95% 60.06% 70.13% 100.00%
PBT 19,844 18,988 17,494 27,126 7,432 50,600 12,444 8.08%
  YoY % 4.51% 8.54% -35.51% 264.99% -85.31% 306.62% -
  Horiz. % 159.47% 152.59% 140.58% 217.98% 59.72% 406.62% 100.00%
Tax -8,792 -8,046 -8,948 -7,824 -2,492 -7,450 -10,024 -2.16%
  YoY % -9.27% 10.08% -14.37% -213.96% 66.55% 25.68% -
  Horiz. % 87.71% 80.27% 89.27% 78.05% 24.86% 74.32% 100.00%
NP 11,052 10,942 8,546 19,302 4,940 43,150 2,420 28.79%
  YoY % 1.01% 28.04% -55.72% 290.73% -88.55% 1,683.06% -
  Horiz. % 456.69% 452.15% 353.14% 797.60% 204.13% 1,783.06% 100.00%
NP to SH 11,556 11,910 8,682 18,918 4,710 43,104 8,436 5.38%
  YoY % -2.97% 37.18% -54.11% 301.66% -89.07% 410.95% -
  Horiz. % 136.98% 141.18% 102.92% 224.25% 55.83% 510.95% 100.00%
Tax Rate 44.31 % 42.37 % 51.15 % 28.84 % 33.53 % 14.72 % 80.55 % -9.48%
  YoY % 4.58% -17.17% 77.36% -13.99% 127.79% -81.73% -
  Horiz. % 55.01% 52.60% 63.50% 35.80% 41.63% 18.27% 100.00%
Total Cost 1,344,952 1,716,166 1,762,864 1,398,720 1,073,782 1,216,570 1,793,718 -4.68%
  YoY % -21.63% -2.65% 26.03% 30.26% -11.74% -32.18% -
  Horiz. % 74.98% 95.68% 98.28% 77.98% 59.86% 67.82% 100.00%
Net Worth 298,529 290,016 282,940 279,691 263,759 255,733 232,960 4.22%
  YoY % 2.94% 2.50% 1.16% 6.04% 3.14% 9.78% -
  Horiz. % 128.15% 124.49% 121.45% 120.06% 113.22% 109.78% 100.00%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 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
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 298,529 290,016 282,940 279,691 263,759 255,733 232,960 4.22%
  YoY % 2.94% 2.50% 1.16% 6.04% 3.14% 9.78% -
  Horiz. % 128.15% 124.49% 121.45% 120.06% 113.22% 109.78% 100.00%
NOSH 192,600 193,344 193,794 194,229 188,400 185,313 176,485 1.47%
  YoY % -0.38% -0.23% -0.22% 3.09% 1.67% 5.00% -
  Horiz. % 109.13% 109.55% 109.81% 110.05% 106.75% 105.00% 100.00%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 0.82 % 0.63 % 0.48 % 1.36 % 0.46 % 3.43 % 0.13 % 35.91%
  YoY % 30.16% 31.25% -64.71% 195.65% -86.59% 2,538.46% -
  Horiz. % 630.77% 484.62% 369.23% 1,046.15% 353.85% 2,638.46% 100.00%
ROE 3.87 % 4.11 % 3.07 % 6.76 % 1.79 % 16.86 % 3.62 % 1.12%
  YoY % -5.84% 33.88% -54.59% 277.65% -89.38% 365.75% -
  Horiz. % 106.91% 113.54% 84.81% 186.74% 49.45% 465.75% 100.00%
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 704.05 893.28 914.07 730.07 572.57 679.78 1,017.73 -5.95%
  YoY % -21.18% -2.27% 25.20% 27.51% -15.77% -33.21% -
  Horiz. % 69.18% 87.77% 89.81% 71.74% 56.26% 66.79% 100.00%
EPS 6.00 6.16 4.48 9.74 2.50 23.26 4.78 3.86%
  YoY % -2.60% 37.50% -54.00% 289.60% -89.25% 386.61% -
  Horiz. % 125.52% 128.87% 93.72% 203.77% 52.30% 486.61% 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 1.5000 1.4600 1.4400 1.4000 1.3800 1.3200 2.71%
  YoY % 3.33% 2.74% 1.39% 2.86% 1.45% 4.55% -
  Horiz. % 117.42% 113.64% 110.61% 109.09% 106.06% 104.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 697.76 888.72 911.51 729.67 555.08 648.21 924.24 -4.57%
  YoY % -21.49% -2.50% 24.92% 31.45% -14.37% -29.87% -
  Horiz. % 75.50% 96.16% 98.62% 78.95% 60.06% 70.13% 100.00%
EPS 5.95 6.13 4.47 9.73 2.42 22.18 4.34 5.40%
  YoY % -2.94% 37.14% -54.06% 302.07% -89.09% 411.06% -
  Horiz. % 137.10% 141.24% 103.00% 224.19% 55.76% 511.06% 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 1.5361 1.4923 1.4559 1.4392 1.3572 1.3159 1.1987 4.22%
  YoY % 2.94% 2.50% 1.16% 6.04% 3.14% 9.78% -
  Horiz. % 128.15% 124.49% 121.46% 120.06% 113.22% 109.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.6450 0.5300 0.5400 0.5500 0.6800 0.7000 0.7700 -
P/RPS 0.09 0.06 0.06 0.08 0.12 0.10 0.08 1.98%
  YoY % 50.00% 0.00% -25.00% -33.33% 20.00% 25.00% -
  Horiz. % 112.50% 75.00% 75.00% 100.00% 150.00% 125.00% 100.00%
P/EPS 10.75 8.60 12.05 5.65 27.20 3.01 16.11 -6.52%
  YoY % 25.00% -28.63% 113.27% -79.23% 803.65% -81.32% -
  Horiz. % 66.73% 53.38% 74.80% 35.07% 168.84% 18.68% 100.00%
EY 9.30 11.62 8.30 17.71 3.68 33.23 6.21 6.96%
  YoY % -19.97% 40.00% -53.13% 381.25% -88.93% 435.10% -
  Horiz. % 149.76% 187.12% 133.66% 285.19% 59.26% 535.10% 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 0.42 0.35 0.37 0.38 0.49 0.51 0.58 -5.24%
  YoY % 20.00% -5.41% -2.63% -22.45% -3.92% -12.07% -
  Horiz. % 72.41% 60.34% 63.79% 65.52% 84.48% 87.93% 100.00%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 -
Price 0.6150 0.5250 0.4900 0.5800 0.7000 0.7000 0.5800 -
P/RPS 0.09 0.06 0.05 0.08 0.12 0.10 0.06 6.99%
  YoY % 50.00% 20.00% -37.50% -33.33% 20.00% 66.67% -
  Horiz. % 150.00% 100.00% 83.33% 133.33% 200.00% 166.67% 100.00%
P/EPS 10.25 8.52 10.94 5.95 28.00 3.01 12.13 -2.77%
  YoY % 20.31% -22.12% 83.87% -78.75% 830.23% -75.19% -
  Horiz. % 84.50% 70.24% 90.19% 49.05% 230.83% 24.81% 100.00%
EY 9.76 11.73 9.14 16.79 3.57 33.23 8.24 2.86%
  YoY % -16.79% 28.34% -45.56% 370.31% -89.26% 303.28% -
  Horiz. % 118.45% 142.35% 110.92% 203.76% 43.33% 403.28% 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 0.35 0.34 0.40 0.50 0.51 0.44 -1.58%
  YoY % 14.29% 2.94% -15.00% -20.00% -1.96% 15.91% -
  Horiz. % 90.91% 79.55% 77.27% 90.91% 113.64% 115.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

511  348  563  854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.02-0.005 
 SERBADK 0.37+0.055 
 PASUKGB 0.075-0.015 
 YONGTAI 0.14-0.02 
 KNM 0.255+0.005 
 TFP 0.19-0.025 
 EAH 0.020.00 
 TIGER-OR 0.0050.00 
 DNEX 0.765+0.005 
 KANGER 0.050.00 
PARTNERS & BROKERS