Highlights

[NYLEX] YoY Annualized Quarter Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     235.89%    YoY -     -29.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 1,766,800 1,313,372 1,139,732 1,328,108 2,241,244 1,734,720 764,004 14.98%
  YoY % 34.52% 15.24% -14.18% -40.74% 29.20% 127.06% -
  Horiz. % 231.26% 171.91% 149.18% 173.84% 293.36% 227.06% 100.00%
PBT 13,404 31,272 -9,752 60,172 80,300 40,220 29,408 -12.26%
  YoY % -57.14% 420.67% -116.21% -25.07% 99.65% 36.77% -
  Horiz. % 45.58% 106.34% -33.16% 204.61% 273.05% 136.77% 100.00%
Tax -4,324 -9,232 -64 -10,588 -20,748 -7,040 -8,404 -10.48%
  YoY % 53.16% -14,325.00% 99.40% 48.97% -194.72% 16.23% -
  Horiz. % 51.45% 109.85% 0.76% 125.99% 246.88% 83.77% 100.00%
NP 9,080 22,040 -9,816 49,584 59,552 33,180 21,004 -13.03%
  YoY % -58.80% 324.53% -119.80% -16.74% 79.48% 57.97% -
  Horiz. % 43.23% 104.93% -46.73% 236.07% 283.53% 157.97% 100.00%
NP to SH 8,756 21,980 -10,080 49,396 70,212 33,168 20,812 -13.43%
  YoY % -60.16% 318.06% -120.41% -29.65% 111.69% 59.37% -
  Horiz. % 42.07% 105.61% -48.43% 237.34% 337.36% 159.37% 100.00%
Tax Rate 32.26 % 29.52 % - % 17.60 % 25.84 % 17.50 % 28.58 % 2.04%
  YoY % 9.28% 0.00% 0.00% -31.89% 47.66% -38.77% -
  Horiz. % 112.88% 103.29% 0.00% 61.58% 90.41% 61.23% 100.00%
Total Cost 1,757,720 1,291,332 1,149,548 1,278,524 2,181,692 1,701,540 743,000 15.42%
  YoY % 36.12% 12.33% -10.09% -41.40% 28.22% 129.01% -
  Horiz. % 236.57% 173.80% 154.72% 172.08% 293.63% 229.01% 100.00%
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
  YoY % 4.76% 5.51% 2.93% 4.23% 13.46% 25.01% -
  Horiz. % 168.18% 160.55% 152.16% 147.84% 141.84% 125.01% 100.00%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 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
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
  YoY % 4.76% 5.51% 2.93% 4.23% 13.46% 25.01% -
  Horiz. % 168.18% 160.55% 152.16% 147.84% 141.84% 125.01% 100.00%
NOSH 193,716 194,169 188,059 185,420 176,589 194,192 176,372 1.57%
  YoY % -0.23% 3.25% 1.42% 5.00% -9.06% 10.10% -
  Horiz. % 109.83% 110.09% 106.63% 105.13% 100.12% 110.10% 100.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 0.51 % 1.68 % -0.86 % 3.73 % 2.66 % 1.91 % 2.75 % -24.46%
  YoY % -69.64% 295.35% -123.06% 40.23% 39.27% -30.55% -
  Horiz. % 18.55% 61.09% -31.27% 135.64% 96.73% 69.45% 100.00%
ROE 3.07 % 8.09 % -3.91 % 19.73 % 29.24 % 15.67 % 12.29 % -20.62%
  YoY % -62.05% 306.91% -119.82% -32.52% 86.60% 27.50% -
  Horiz. % 24.98% 65.83% -31.81% 160.54% 237.92% 127.50% 100.00%
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 912.05 676.40 606.05 716.27 1,269.18 893.30 433.18 13.20%
  YoY % 34.84% 11.61% -15.39% -43.56% 42.08% 106.22% -
  Horiz. % 210.55% 156.15% 139.91% 165.35% 292.99% 206.22% 100.00%
EPS 4.52 11.32 -5.36 26.64 39.76 17.08 11.80 -14.77%
  YoY % -60.07% 311.19% -120.12% -33.00% 132.79% 44.75% -
  Horiz. % 38.31% 95.93% -45.42% 225.76% 336.95% 144.75% 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 1.4700 1.4000 1.3700 1.3500 1.3600 1.0900 0.9600 7.35%
  YoY % 5.00% 2.19% 1.48% -0.74% 24.77% 13.54% -
  Horiz. % 153.13% 145.83% 142.71% 140.62% 141.67% 113.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 909.14 675.82 586.47 683.40 1,153.28 892.63 393.13 14.98%
  YoY % 34.52% 15.24% -14.18% -40.74% 29.20% 127.06% -
  Horiz. % 231.26% 171.91% 149.18% 173.84% 293.36% 227.06% 100.00%
EPS 4.51 11.31 -5.19 25.42 36.13 17.07 10.71 -13.41%
  YoY % -60.12% 317.92% -120.42% -29.64% 111.66% 59.38% -
  Horiz. % 42.11% 105.60% -48.46% 237.35% 337.35% 159.38% 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 1.4653 1.3988 1.3257 1.2881 1.2358 1.0892 0.8713 9.04%
  YoY % 4.75% 5.51% 2.92% 4.23% 13.46% 25.01% -
  Horiz. % 168.17% 160.54% 152.15% 147.84% 141.83% 125.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.5500 0.5500 0.7300 0.7000 1.1200 1.4800 0.9200 -
P/RPS 0.06 0.08 0.12 0.10 0.09 0.17 0.21 -18.83%
  YoY % -25.00% -33.33% 20.00% 11.11% -47.06% -19.05% -
  Horiz. % 28.57% 38.10% 57.14% 47.62% 42.86% 80.95% 100.00%
P/EPS 12.17 4.86 -13.62 2.63 2.82 8.67 7.80 7.69%
  YoY % 150.41% 135.68% -617.87% -6.74% -67.47% 11.15% -
  Horiz. % 156.03% 62.31% -174.62% 33.72% 36.15% 111.15% 100.00%
EY 8.22 20.58 -7.34 38.06 35.50 11.54 12.83 -7.15%
  YoY % -60.06% 380.38% -119.29% 7.21% 207.63% -10.05% -
  Horiz. % 64.07% 160.41% -57.21% 296.65% 276.70% 89.95% 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 0.37 0.39 0.53 0.52 0.82 1.36 0.96 -14.68%
  YoY % -5.13% -26.42% 1.92% -36.59% -39.71% 41.67% -
  Horiz. % 38.54% 40.62% 55.21% 54.17% 85.42% 141.67% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.5400 0.5200 0.7900 0.7800 0.7800 1.4800 1.1800 -
P/RPS 0.06 0.08 0.13 0.11 0.06 0.17 0.27 -22.16%
  YoY % -25.00% -38.46% 18.18% 83.33% -64.71% -37.04% -
  Horiz. % 22.22% 29.63% 48.15% 40.74% 22.22% 62.96% 100.00%
P/EPS 11.95 4.59 -14.74 2.93 1.96 8.67 10.00 3.01%
  YoY % 160.35% 131.14% -603.07% 49.49% -77.39% -13.30% -
  Horiz. % 119.50% 45.90% -147.40% 29.30% 19.60% 86.70% 100.00%
EY 8.37 21.77 -6.78 34.15 50.97 11.54 10.00 -2.92%
  YoY % -61.55% 421.09% -119.85% -33.00% 341.68% 15.40% -
  Horiz. % 83.70% 217.70% -67.80% 341.50% 509.70% 115.40% 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 0.37 0.37 0.58 0.58 0.57 1.36 1.23 -18.13%
  YoY % 0.00% -36.21% 0.00% 1.75% -58.09% 10.57% -
  Horiz. % 30.08% 30.08% 47.15% 47.15% 46.34% 110.57% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers