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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers