Highlights

[NYLEX] YoY Annualized Quarter Result on 2009-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 31-May-2009  [#4]
Profit Trend QoQ -     591.50%    YoY -     -69.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 1,488,251 1,226,749 1,222,086 1,366,030 1,742,062 1,502,688 670,300 14.20%
  YoY % 21.32% 0.38% -10.54% -21.59% 15.93% 124.18% -
  Horiz. % 222.03% 183.01% 182.32% 203.79% 259.89% 224.18% 100.00%
PBT 20,449 16,044 40,013 10,376 58,269 45,986 26,233 -4.06%
  YoY % 27.46% -59.90% 285.63% -82.19% 26.71% 75.30% -
  Horiz. % 77.95% 61.16% 152.53% 39.55% 222.12% 175.30% 100.00%
Tax -6,673 -2,906 -4,855 242 -10,789 -7,029 -8,120 -3.22%
  YoY % -129.63% 40.14% -2,106.20% 102.24% -53.49% 13.44% -
  Horiz. % 82.18% 35.79% 59.79% -2.98% 132.87% 86.56% 100.00%
NP 13,776 13,138 35,158 10,618 47,480 38,957 18,113 -4.46%
  YoY % 4.86% -62.63% 231.12% -77.64% 21.88% 115.08% -
  Horiz. % 76.06% 72.53% 194.10% 58.62% 262.13% 215.08% 100.00%
NP to SH 13,873 13,185 35,114 14,706 47,763 39,258 18,232 -4.45%
  YoY % 5.22% -62.45% 138.77% -69.21% 21.66% 115.32% -
  Horiz. % 76.09% 72.32% 192.60% 80.66% 261.97% 215.32% 100.00%
Tax Rate 32.63 % 18.11 % 12.13 % -2.33 % 18.52 % 15.29 % 30.95 % 0.88%
  YoY % 80.18% 49.30% 620.60% -112.58% 21.12% -50.60% -
  Horiz. % 105.43% 58.51% 39.19% -7.53% 59.84% 49.40% 100.00%
Total Cost 1,474,475 1,213,611 1,186,928 1,355,412 1,694,582 1,463,731 652,187 14.55%
  YoY % 21.49% 2.25% -12.43% -20.01% 15.77% 124.43% -
  Horiz. % 226.08% 186.08% 181.99% 207.83% 259.83% 224.43% 100.00%
Net Worth 285,620 264,843 262,935 228,320 233,499 198,516 164,290 9.65%
  YoY % 7.85% 0.73% 15.16% -2.22% 17.62% 20.83% -
  Horiz. % 173.85% 161.20% 160.04% 138.97% 142.13% 120.83% 100.00%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,885 5,430 - - 8,542 10,204 7,066 -9.48%
  YoY % -28.44% 0.00% 0.00% 0.00% -16.28% 44.41% -
  Horiz. % 54.99% 76.85% 0.00% 0.00% 120.89% 144.41% 100.00%
Div Payout % 28.01 % 41.18 % - % - % 17.89 % 25.99 % 38.76 % -5.27%
  YoY % -31.98% 0.00% 0.00% 0.00% -31.17% -32.95% -
  Horiz. % 72.27% 106.24% 0.00% 0.00% 46.16% 67.05% 100.00%
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 285,620 264,843 262,935 228,320 233,499 198,516 164,290 9.65%
  YoY % 7.85% 0.73% 15.16% -2.22% 17.62% 20.83% -
  Horiz. % 173.85% 161.20% 160.04% 138.97% 142.13% 120.83% 100.00%
NOSH 194,299 190,534 186,479 179,779 189,837 185,529 176,656 1.60%
  YoY % 1.98% 2.17% 3.73% -5.30% 2.32% 5.02% -
  Horiz. % 109.99% 107.86% 105.56% 101.77% 107.46% 105.02% 100.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.93 % 1.07 % 2.88 % 0.78 % 2.73 % 2.59 % 2.70 % -16.26%
  YoY % -13.08% -62.85% 269.23% -71.43% 5.41% -4.07% -
  Horiz. % 34.44% 39.63% 106.67% 28.89% 101.11% 95.93% 100.00%
ROE 4.86 % 4.98 % 13.35 % 6.44 % 20.46 % 19.78 % 11.10 % -12.85%
  YoY % -2.41% -62.70% 107.30% -68.52% 3.44% 78.20% -
  Horiz. % 43.78% 44.86% 120.27% 58.02% 184.32% 178.20% 100.00%
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 765.96 643.85 655.35 759.83 917.66 809.95 379.44 12.41%
  YoY % 18.97% -1.75% -13.75% -17.20% 13.30% 113.46% -
  Horiz. % 201.87% 169.68% 172.72% 200.25% 241.85% 213.46% 100.00%
EPS 7.14 6.92 18.83 8.18 25.16 21.16 10.32 -5.95%
  YoY % 3.18% -63.25% 130.20% -67.49% 18.90% 105.04% -
  Horiz. % 69.19% 67.05% 182.46% 79.26% 243.80% 205.04% 100.00%
DPS 2.00 2.85 0.00 0.00 4.50 5.50 4.00 -10.90%
  YoY % -29.82% 0.00% 0.00% 0.00% -18.18% 37.50% -
  Horiz. % 50.00% 71.25% 0.00% 0.00% 112.50% 137.50% 100.00%
NAPS 1.4700 1.3900 1.4100 1.2700 1.2300 1.0700 0.9300 7.92%
  YoY % 5.76% -1.42% 11.02% 3.25% 14.95% 15.05% -
  Horiz. % 158.06% 149.46% 151.61% 136.56% 132.26% 115.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 765.81 631.25 628.85 702.92 896.41 773.24 344.92 14.20%
  YoY % 21.32% 0.38% -10.54% -21.58% 15.93% 124.18% -
  Horiz. % 222.03% 183.01% 182.32% 203.79% 259.89% 224.18% 100.00%
EPS 7.14 6.78 18.07 7.57 24.58 20.20 9.38 -4.44%
  YoY % 5.31% -62.48% 138.71% -69.20% 21.68% 115.35% -
  Horiz. % 76.12% 72.28% 192.64% 80.70% 262.05% 215.35% 100.00%
DPS 2.00 2.79 0.00 0.00 4.40 5.25 3.64 -9.49%
  YoY % -28.32% 0.00% 0.00% 0.00% -16.19% 44.23% -
  Horiz. % 54.95% 76.65% 0.00% 0.00% 120.88% 144.23% 100.00%
NAPS 1.4697 1.3628 1.3530 1.1749 1.2015 1.0215 0.8454 9.65%
  YoY % 7.84% 0.72% 15.16% -2.21% 17.62% 20.83% -
  Horiz. % 173.85% 161.20% 160.04% 138.98% 142.12% 120.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.5400 0.6100 0.7000 0.5400 1.3200 1.3800 1.0100 -
P/RPS 0.07 0.09 0.11 0.07 0.14 0.17 0.27 -20.13%
  YoY % -22.22% -18.18% 57.14% -50.00% -17.65% -37.04% -
  Horiz. % 25.93% 33.33% 40.74% 25.93% 51.85% 62.96% 100.00%
P/EPS 7.56 8.82 3.72 6.60 5.25 6.52 9.79 -4.21%
  YoY % -14.29% 137.10% -43.64% 25.71% -19.48% -33.40% -
  Horiz. % 77.22% 90.09% 38.00% 67.42% 53.63% 66.60% 100.00%
EY 13.22 11.34 26.90 15.15 19.06 15.33 10.22 4.38%
  YoY % 16.58% -57.84% 77.56% -20.51% 24.33% 50.00% -
  Horiz. % 129.35% 110.96% 263.21% 148.24% 186.50% 150.00% 100.00%
DY 3.70 4.67 0.00 0.00 3.41 3.99 3.96 -1.12%
  YoY % -20.77% 0.00% 0.00% 0.00% -14.54% 0.76% -
  Horiz. % 93.43% 117.93% 0.00% 0.00% 86.11% 100.76% 100.00%
P/NAPS 0.37 0.44 0.50 0.43 1.07 1.29 1.09 -16.47%
  YoY % -15.91% -12.00% 16.28% -59.81% -17.05% 18.35% -
  Horiz. % 33.94% 40.37% 45.87% 39.45% 98.17% 118.35% 100.00%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 28/07/06 -
Price 0.5600 0.5900 0.9000 0.6600 1.1500 1.5500 0.9600 -
P/RPS 0.07 0.09 0.14 0.09 0.13 0.19 0.25 -19.10%
  YoY % -22.22% -35.71% 55.56% -30.77% -31.58% -24.00% -
  Horiz. % 28.00% 36.00% 56.00% 36.00% 52.00% 76.00% 100.00%
P/EPS 7.84 8.53 4.78 8.07 4.57 7.33 9.30 -2.80%
  YoY % -8.09% 78.45% -40.77% 76.59% -37.65% -21.18% -
  Horiz. % 84.30% 91.72% 51.40% 86.77% 49.14% 78.82% 100.00%
EY 12.75 11.73 20.92 12.39 21.88 13.65 10.75 2.88%
  YoY % 8.70% -43.93% 68.85% -43.37% 60.29% 26.98% -
  Horiz. % 118.60% 109.12% 194.60% 115.26% 203.53% 126.98% 100.00%
DY 3.57 4.83 0.00 0.00 3.91 3.55 4.17 -2.55%
  YoY % -26.09% 0.00% 0.00% 0.00% 10.14% -14.87% -
  Horiz. % 85.61% 115.83% 0.00% 0.00% 93.76% 85.13% 100.00%
P/NAPS 0.38 0.42 0.64 0.52 0.93 1.45 1.03 -15.30%
  YoY % -9.52% -34.38% 23.08% -44.09% -35.86% 40.78% -
  Horiz. % 36.89% 40.78% 62.14% 50.49% 90.29% 140.78% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers