Highlights

[NYLEX] YoY Cumulative Quarter Result on 2009-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 28-Feb-2009  [#3]
Profit Trend QoQ -     -62.19%    YoY -     -94.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 1,053,542 834,739 925,387 1,115,895 1,285,371 1,010,620 491,899 13.52%
  YoY % 26.21% -9.80% -17.07% -13.18% 27.19% 105.45% -
  Horiz. % 214.18% 169.70% 188.13% 226.85% 261.31% 205.45% 100.00%
PBT 15,260 8,067 35,416 2,290 41,378 40,828 21,820 -5.78%
  YoY % 89.17% -77.22% 1,446.55% -94.47% 1.35% 87.11% -
  Horiz. % 69.94% 36.97% 162.31% 10.49% 189.63% 187.11% 100.00%
Tax -5,399 -1,925 -4,810 -3,660 -10,467 -8,845 -6,149 -2.14%
  YoY % -180.47% 59.98% -31.42% 65.03% -18.34% -43.84% -
  Horiz. % 87.80% 31.31% 78.22% 59.52% 170.22% 143.84% 100.00%
NP 9,861 6,142 30,606 -1,370 30,911 31,983 15,671 -7.42%
  YoY % 60.55% -79.93% 2,334.01% -104.43% -3.35% 104.09% -
  Horiz. % 62.93% 39.19% 195.30% -8.74% 197.25% 204.09% 100.00%
NP to SH 9,587 5,903 30,402 1,595 30,759 32,322 16,127 -8.30%
  YoY % 62.41% -80.58% 1,806.08% -94.81% -4.84% 100.42% -
  Horiz. % 59.45% 36.60% 188.52% 9.89% 190.73% 200.42% 100.00%
Tax Rate 35.38 % 23.86 % 13.58 % 159.83 % 25.30 % 21.66 % 28.18 % 3.86%
  YoY % 48.28% 75.70% -91.50% 531.74% 16.81% -23.14% -
  Horiz. % 125.55% 84.67% 48.19% 567.18% 89.78% 76.86% 100.00%
Total Cost 1,043,681 828,597 894,781 1,117,265 1,254,460 978,637 476,228 13.96%
  YoY % 25.96% -7.40% -19.91% -10.94% 28.18% 105.50% -
  Horiz. % 219.16% 173.99% 187.89% 234.61% 263.42% 205.50% 100.00%
Net Worth 274,192 257,310 260,163 216,211 221,912 189,914 162,506 9.10%
  YoY % 6.56% -1.10% 20.33% -2.57% 16.85% 16.87% -
  Horiz. % 168.73% 158.34% 160.09% 133.05% 136.56% 116.87% 100.00%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div - - - - - 5,478 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 16.95 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 274,192 257,310 260,163 216,211 221,912 189,914 162,506 9.10%
  YoY % 6.56% -1.10% 20.33% -2.57% 16.85% 16.87% -
  Horiz. % 168.73% 158.34% 160.09% 133.05% 136.56% 116.87% 100.00%
NOSH 194,462 189,198 185,831 177,222 192,967 182,610 176,637 1.61%
  YoY % 2.78% 1.81% 4.86% -8.16% 5.67% 3.38% -
  Horiz. % 110.09% 107.11% 105.20% 100.33% 109.24% 103.38% 100.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 0.94 % 0.74 % 3.31 % -0.12 % 2.40 % 3.16 % 3.19 % -18.41%
  YoY % 27.03% -77.64% 2,858.33% -105.00% -24.05% -0.94% -
  Horiz. % 29.47% 23.20% 103.76% -3.76% 75.24% 99.06% 100.00%
ROE 3.50 % 2.29 % 11.69 % 0.74 % 13.86 % 17.02 % 9.92 % -15.93%
  YoY % 52.84% -80.41% 1,479.73% -94.66% -18.57% 71.57% -
  Horiz. % 35.28% 23.08% 117.84% 7.46% 139.72% 171.57% 100.00%
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 541.77 441.20 497.97 629.66 666.11 553.43 278.48 11.72%
  YoY % 22.79% -11.40% -20.91% -5.47% 20.36% 98.73% -
  Horiz. % 194.55% 158.43% 178.82% 226.11% 239.19% 198.73% 100.00%
EPS 4.93 3.12 16.36 0.90 15.94 17.70 9.13 -9.75%
  YoY % 58.01% -80.93% 1,717.78% -94.35% -9.94% 93.87% -
  Horiz. % 54.00% 34.17% 179.19% 9.86% 174.59% 193.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 0.9200 7.37%
  YoY % 3.68% -2.86% 14.75% 6.09% 10.58% 13.04% -
  Horiz. % 153.26% 147.83% 152.17% 132.61% 125.00% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 542.12 429.53 476.18 574.21 661.41 520.03 253.12 13.52%
  YoY % 26.21% -9.80% -17.07% -13.18% 27.19% 105.45% -
  Horiz. % 214.18% 169.69% 188.12% 226.85% 261.30% 205.45% 100.00%
EPS 4.93 3.04 15.64 0.82 15.83 16.63 8.30 -8.31%
  YoY % 62.17% -80.56% 1,807.32% -94.82% -4.81% 100.36% -
  Horiz. % 59.40% 36.63% 188.43% 9.88% 190.72% 200.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4109 1.3240 1.3387 1.1126 1.1419 0.9772 0.8362 9.10%
  YoY % 6.56% -1.10% 20.32% -2.57% 16.85% 16.86% -
  Horiz. % 168.73% 158.34% 160.09% 133.05% 136.56% 116.86% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 0.9600 -
P/RPS 0.11 0.15 0.14 0.07 0.20 0.30 0.34 -17.13%
  YoY % -26.67% 7.14% 100.00% -65.00% -33.33% -11.76% -
  Horiz. % 32.35% 44.12% 41.18% 20.59% 58.82% 88.24% 100.00%
P/EPS 12.17 21.47 4.28 47.78 8.16 9.38 10.51 2.47%
  YoY % -43.32% 401.64% -91.04% 485.54% -13.01% -10.75% -
  Horiz. % 115.79% 204.28% 40.72% 454.61% 77.64% 89.25% 100.00%
EY 8.22 4.66 23.37 2.09 12.26 10.66 9.51 -2.40%
  YoY % 76.39% -80.06% 1,018.18% -82.95% 15.01% 12.09% -
  Horiz. % 86.44% 49.00% 245.74% 21.98% 128.92% 112.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.81 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.49 0.50 0.35 1.13 1.60 1.04 -13.68%
  YoY % -12.24% -2.00% 42.86% -69.03% -29.38% 53.85% -
  Horiz. % 41.35% 47.12% 48.08% 33.65% 108.65% 153.85% 100.00%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 14/04/06 -
Price 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 1.1800 -
P/RPS 0.10 0.14 0.16 0.09 0.20 0.32 0.42 -21.26%
  YoY % -28.57% -12.50% 77.78% -55.00% -37.50% -23.81% -
  Horiz. % 23.81% 33.33% 38.10% 21.43% 47.62% 76.19% 100.00%
P/EPS 11.16 19.71 4.77 63.33 8.16 9.94 12.92 -2.41%
  YoY % -43.38% 313.21% -92.47% 676.10% -17.91% -23.07% -
  Horiz. % 86.38% 152.55% 36.92% 490.17% 63.16% 76.93% 100.00%
EY 8.96 5.07 20.97 1.58 12.26 10.06 7.74 2.47%
  YoY % 76.73% -75.82% 1,227.22% -87.11% 21.87% 29.97% -
  Horiz. % 115.76% 65.50% 270.93% 20.41% 158.40% 129.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.70 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.45 0.56 0.47 1.13 1.69 1.28 -17.95%
  YoY % -13.33% -19.64% 19.15% -58.41% -33.14% 32.03% -
  Horiz. % 30.47% 35.16% 43.75% 36.72% 88.28% 132.03% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers