Highlights

[NYLEX] YoY Annualized Quarter Result on 2011-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-May-2011  [#4]
Profit Trend QoQ -     67.52%    YoY -     -62.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 1,566,028 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 1,742,062 -1.76%
  YoY % -9.41% 16.15% 21.32% 0.38% -10.54% -21.59% -
  Horiz. % 89.90% 99.23% 85.43% 70.42% 70.15% 78.41% 100.00%
PBT 16,791 15,776 20,449 16,044 40,013 10,376 58,269 -18.72%
  YoY % 6.43% -22.85% 27.46% -59.90% 285.63% -82.19% -
  Horiz. % 28.82% 27.07% 35.09% 27.53% 68.67% 17.81% 100.00%
Tax -9,627 -8,753 -6,673 -2,906 -4,855 242 -10,789 -1.88%
  YoY % -9.99% -31.17% -129.63% 40.14% -2,106.20% 102.24% -
  Horiz. % 89.23% 81.13% 61.85% 26.93% 45.00% -2.24% 100.00%
NP 7,164 7,023 13,776 13,138 35,158 10,618 47,480 -27.03%
  YoY % 2.01% -49.02% 4.86% -62.63% 231.12% -77.64% -
  Horiz. % 15.09% 14.79% 29.01% 27.67% 74.05% 22.36% 100.00%
NP to SH 7,959 7,755 13,873 13,185 35,114 14,706 47,763 -25.81%
  YoY % 2.63% -44.10% 5.22% -62.45% 138.77% -69.21% -
  Horiz. % 16.66% 16.24% 29.05% 27.61% 73.52% 30.79% 100.00%
Tax Rate 57.33 % 55.48 % 32.63 % 18.11 % 12.13 % -2.33 % 18.52 % 20.71%
  YoY % 3.33% 70.03% 80.18% 49.30% 620.60% -112.58% -
  Horiz. % 309.56% 299.57% 176.19% 97.79% 65.50% -12.58% 100.00%
Total Cost 1,558,864 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 1,694,582 -1.38%
  YoY % -9.45% 16.76% 21.49% 2.25% -12.43% -20.01% -
  Horiz. % 91.99% 101.59% 87.01% 71.62% 70.04% 79.99% 100.00%
Net Worth 289,067 284,285 285,620 264,843 262,935 228,320 233,499 3.62%
  YoY % 1.68% -0.47% 7.85% 0.73% 15.16% -2.22% -
  Horiz. % 123.80% 121.75% 122.32% 113.42% 112.61% 97.78% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,781 3,867 3,885 5,430 - - 8,542 -6.30%
  YoY % 49.47% -0.47% -28.44% 0.00% 0.00% 0.00% -
  Horiz. % 67.68% 45.28% 45.49% 63.57% 0.00% 0.00% 100.00%
Div Payout % 72.64 % 49.88 % 28.01 % 41.18 % - % - % 17.89 % 26.29%
  YoY % 45.63% 78.08% -31.98% 0.00% 0.00% 0.00% -
  Horiz. % 406.04% 278.82% 156.57% 230.18% 0.00% 0.00% 100.00%
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 289,067 284,285 285,620 264,843 262,935 228,320 233,499 3.62%
  YoY % 1.68% -0.47% 7.85% 0.73% 15.16% -2.22% -
  Horiz. % 123.80% 121.75% 122.32% 113.42% 112.61% 97.78% 100.00%
NOSH 192,711 193,391 194,299 190,534 186,479 179,779 189,837 0.25%
  YoY % -0.35% -0.47% 1.98% 2.17% 3.73% -5.30% -
  Horiz. % 101.51% 101.87% 102.35% 100.37% 98.23% 94.70% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 0.46 % 0.41 % 0.93 % 1.07 % 2.88 % 0.78 % 2.73 % -25.67%
  YoY % 12.20% -55.91% -13.08% -62.85% 269.23% -71.43% -
  Horiz. % 16.85% 15.02% 34.07% 39.19% 105.49% 28.57% 100.00%
ROE 2.75 % 2.73 % 4.86 % 4.98 % 13.35 % 6.44 % 20.46 % -28.42%
  YoY % 0.73% -43.83% -2.41% -62.70% 107.30% -68.52% -
  Horiz. % 13.44% 13.34% 23.75% 24.34% 65.25% 31.48% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 812.63 893.85 765.96 643.85 655.35 759.83 917.66 -2.00%
  YoY % -9.09% 16.70% 18.97% -1.75% -13.75% -17.20% -
  Horiz. % 88.55% 97.41% 83.47% 70.16% 71.42% 82.80% 100.00%
EPS 4.13 4.01 7.14 6.92 18.83 8.18 25.16 -25.99%
  YoY % 2.99% -43.84% 3.18% -63.25% 130.20% -67.49% -
  Horiz. % 16.41% 15.94% 28.38% 27.50% 74.84% 32.51% 100.00%
DPS 3.00 2.00 2.00 2.85 0.00 0.00 4.50 -6.53%
  YoY % 50.00% 0.00% -29.82% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 44.44% 44.44% 63.33% 0.00% 0.00% 100.00%
NAPS 1.5000 1.4700 1.4700 1.3900 1.4100 1.2700 1.2300 3.36%
  YoY % 2.04% 0.00% 5.76% -1.42% 11.02% 3.25% -
  Horiz. % 121.95% 119.51% 119.51% 113.01% 114.63% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 805.83 889.50 765.81 631.25 628.85 702.92 896.41 -1.76%
  YoY % -9.41% 16.15% 21.32% 0.38% -10.54% -21.58% -
  Horiz. % 89.90% 99.23% 85.43% 70.42% 70.15% 78.42% 100.00%
EPS 4.10 3.99 7.14 6.78 18.07 7.57 24.58 -25.80%
  YoY % 2.76% -44.12% 5.31% -62.48% 138.71% -69.20% -
  Horiz. % 16.68% 16.23% 29.05% 27.58% 73.52% 30.80% 100.00%
DPS 2.97 1.99 2.00 2.79 0.00 0.00 4.40 -6.34%
  YoY % 49.25% -0.50% -28.32% 0.00% 0.00% 0.00% -
  Horiz. % 67.50% 45.23% 45.45% 63.41% 0.00% 0.00% 100.00%
NAPS 1.4875 1.4628 1.4697 1.3628 1.3530 1.1749 1.2015 3.62%
  YoY % 1.69% -0.47% 7.84% 0.72% 15.16% -2.21% -
  Horiz. % 123.80% 121.75% 122.32% 113.42% 112.61% 97.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.6400 0.5450 0.5400 0.6100 0.7000 0.5400 1.3200 -
P/RPS 0.08 0.06 0.07 0.09 0.11 0.07 0.14 -8.90%
  YoY % 33.33% -14.29% -22.22% -18.18% 57.14% -50.00% -
  Horiz. % 57.14% 42.86% 50.00% 64.29% 78.57% 50.00% 100.00%
P/EPS 15.50 13.59 7.56 8.82 3.72 6.60 5.25 19.76%
  YoY % 14.05% 79.76% -14.29% 137.10% -43.64% 25.71% -
  Horiz. % 295.24% 258.86% 144.00% 168.00% 70.86% 125.71% 100.00%
EY 6.45 7.36 13.22 11.34 26.90 15.15 19.06 -16.51%
  YoY % -12.36% -44.33% 16.58% -57.84% 77.56% -20.51% -
  Horiz. % 33.84% 38.61% 69.36% 59.50% 141.13% 79.49% 100.00%
DY 4.69 3.67 3.70 4.67 0.00 0.00 3.41 5.45%
  YoY % 27.79% -0.81% -20.77% 0.00% 0.00% 0.00% -
  Horiz. % 137.54% 107.62% 108.50% 136.95% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.37 0.37 0.44 0.50 0.43 1.07 -14.09%
  YoY % 16.22% 0.00% -15.91% -12.00% 16.28% -59.81% -
  Horiz. % 40.19% 34.58% 34.58% 41.12% 46.73% 40.19% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.7000 0.5250 0.5600 0.5900 0.9000 0.6600 1.1500 -
P/RPS 0.09 0.06 0.07 0.09 0.14 0.09 0.13 -5.94%
  YoY % 50.00% -14.29% -22.22% -35.71% 55.56% -30.77% -
  Horiz. % 69.23% 46.15% 53.85% 69.23% 107.69% 69.23% 100.00%
P/EPS 16.95 13.09 7.84 8.53 4.78 8.07 4.57 24.40%
  YoY % 29.49% 66.96% -8.09% 78.45% -40.77% 76.59% -
  Horiz. % 370.90% 286.43% 171.55% 186.65% 104.60% 176.59% 100.00%
EY 5.90 7.64 12.75 11.73 20.92 12.39 21.88 -19.61%
  YoY % -22.77% -40.08% 8.70% -43.93% 68.85% -43.37% -
  Horiz. % 26.97% 34.92% 58.27% 53.61% 95.61% 56.63% 100.00%
DY 4.29 3.81 3.57 4.83 0.00 0.00 3.91 1.56%
  YoY % 12.60% 6.72% -26.09% 0.00% 0.00% 0.00% -
  Horiz. % 109.72% 97.44% 91.30% 123.53% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.36 0.38 0.42 0.64 0.52 0.93 -10.75%
  YoY % 30.56% -5.26% -9.52% -34.38% 23.08% -44.09% -
  Horiz. % 50.54% 38.71% 40.86% 45.16% 68.82% 55.91% 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.
 


 

94  79  356  1767 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 MLAB 0.0650.00 
 NETX 0.020.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.40+0.015 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers