Highlights

[NYLEX] YoY Cumulative Quarter Result on 2008-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Apr-2008
Admission Sponsor -
Sponsor -
Financial Year 31-May-2008
Quarter 29-Feb-2008  [#3]
Profit Trend QoQ -     15.51%    YoY -     -4.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 834,739 925,387 1,115,895 1,285,371 1,010,620 491,899 433,285 11.54%
  YoY % -9.80% -17.07% -13.18% 27.19% 105.45% 13.53% -
  Horiz. % 192.65% 213.57% 257.54% 296.66% 233.25% 113.53% 100.00%
PBT 8,067 35,416 2,290 41,378 40,828 21,820 11,394 -5.59%
  YoY % -77.22% 1,446.55% -94.47% 1.35% 87.11% 91.50% -
  Horiz. % 70.80% 310.83% 20.10% 363.16% 358.33% 191.50% 100.00%
Tax -1,925 -4,810 -3,660 -10,467 -8,845 -6,149 -4,258 -12.39%
  YoY % 59.98% -31.42% 65.03% -18.34% -43.84% -44.41% -
  Horiz. % 45.21% 112.96% 85.96% 245.82% 207.73% 144.41% 100.00%
NP 6,142 30,606 -1,370 30,911 31,983 15,671 7,136 -2.47%
  YoY % -79.93% 2,334.01% -104.43% -3.35% 104.09% 119.60% -
  Horiz. % 86.07% 428.90% -19.20% 433.17% 448.19% 219.60% 100.00%
NP to SH 5,903 30,402 1,595 30,759 32,322 16,127 7,136 -3.11%
  YoY % -80.58% 1,806.08% -94.81% -4.84% 100.42% 125.99% -
  Horiz. % 82.72% 426.04% 22.35% 431.04% 452.94% 225.99% 100.00%
Tax Rate 23.86 % 13.58 % 159.83 % 25.30 % 21.66 % 28.18 % 37.37 % -7.20%
  YoY % 75.70% -91.50% 531.74% 16.81% -23.14% -24.59% -
  Horiz. % 63.85% 36.34% 427.70% 67.70% 57.96% 75.41% 100.00%
Total Cost 828,597 894,781 1,117,265 1,254,460 978,637 476,228 426,149 11.71%
  YoY % -7.40% -19.91% -10.94% 28.18% 105.50% 11.75% -
  Horiz. % 194.44% 209.97% 262.18% 294.37% 229.65% 111.75% 100.00%
Net Worth 257,310 260,163 216,211 221,912 189,914 162,506 121,079 13.38%
  YoY % -1.10% 20.33% -2.57% 16.85% 16.87% 34.22% -
  Horiz. % 212.51% 214.87% 178.57% 183.28% 156.85% 134.22% 100.00%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 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% 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% 100.00% - -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 257,310 260,163 216,211 221,912 189,914 162,506 121,079 13.38%
  YoY % -1.10% 20.33% -2.57% 16.85% 16.87% 34.22% -
  Horiz. % 212.51% 214.87% 178.57% 183.28% 156.85% 134.22% 100.00%
NOSH 189,198 185,831 177,222 192,967 182,610 176,637 186,275 0.26%
  YoY % 1.81% 4.86% -8.16% 5.67% 3.38% -5.17% -
  Horiz. % 101.57% 99.76% 95.14% 103.59% 98.03% 94.83% 100.00%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 0.74 % 3.31 % -0.12 % 2.40 % 3.16 % 3.19 % 1.65 % -12.50%
  YoY % -77.64% 2,858.33% -105.00% -24.05% -0.94% 93.33% -
  Horiz. % 44.85% 200.61% -7.27% 145.45% 191.52% 193.33% 100.00%
ROE 2.29 % 11.69 % 0.74 % 13.86 % 17.02 % 9.92 % 5.89 % -14.56%
  YoY % -80.41% 1,479.73% -94.66% -18.57% 71.57% 68.42% -
  Horiz. % 38.88% 198.47% 12.56% 235.31% 288.96% 168.42% 100.00%
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 441.20 497.97 629.66 666.11 553.43 278.48 232.60 11.25%
  YoY % -11.40% -20.91% -5.47% 20.36% 98.73% 19.72% -
  Horiz. % 189.68% 214.09% 270.71% 286.38% 237.93% 119.72% 100.00%
EPS 3.12 16.36 0.90 15.94 17.70 9.13 3.92 -3.73%
  YoY % -80.93% 1,717.78% -94.35% -9.94% 93.87% 132.91% -
  Horiz. % 79.59% 417.35% 22.96% 406.63% 451.53% 232.91% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3600 1.4000 1.2200 1.1500 1.0400 0.9200 0.6500 13.09%
  YoY % -2.86% 14.75% 6.09% 10.58% 13.04% 41.54% -
  Horiz. % 209.23% 215.38% 187.69% 176.92% 160.00% 141.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 429.53 476.18 574.21 661.41 520.03 253.12 222.96 11.54%
  YoY % -9.80% -17.07% -13.18% 27.19% 105.45% 13.53% -
  Horiz. % 192.65% 213.57% 257.54% 296.65% 233.24% 113.53% 100.00%
EPS 3.04 15.64 0.82 15.83 16.63 8.30 3.67 -3.09%
  YoY % -80.56% 1,807.32% -94.82% -4.81% 100.36% 126.16% -
  Horiz. % 82.83% 426.16% 22.34% 431.34% 453.13% 226.16% 100.00%
DPS 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3240 1.3387 1.1126 1.1419 0.9772 0.8362 0.6230 13.38%
  YoY % -1.10% 20.32% -2.57% 16.85% 16.86% 34.22% -
  Horiz. % 212.52% 214.88% 178.59% 183.29% 156.85% 134.22% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.6700 0.7000 0.4300 1.3000 1.6600 0.9600 0.6500 -
P/RPS 0.15 0.14 0.07 0.20 0.30 0.34 0.28 -9.88%
  YoY % 7.14% 100.00% -65.00% -33.33% -11.76% 21.43% -
  Horiz. % 53.57% 50.00% 25.00% 71.43% 107.14% 121.43% 100.00%
P/EPS 21.47 4.28 47.78 8.16 9.38 10.51 16.97 4.00%
  YoY % 401.64% -91.04% 485.54% -13.01% -10.75% -38.07% -
  Horiz. % 126.52% 25.22% 281.56% 48.08% 55.27% 61.93% 100.00%
EY 4.66 23.37 2.09 12.26 10.66 9.51 5.89 -3.83%
  YoY % -80.06% 1,018.18% -82.95% 15.01% 12.09% 61.46% -
  Horiz. % 79.12% 396.77% 35.48% 208.15% 180.98% 161.46% 100.00%
DY 0.00 0.00 0.00 0.00 1.81 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.49 0.50 0.35 1.13 1.60 1.04 1.00 -11.20%
  YoY % -2.00% 42.86% -69.03% -29.38% 53.85% 4.00% -
  Horiz. % 49.00% 50.00% 35.00% 113.00% 160.00% 104.00% 100.00%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 14/04/06 29/04/05 -
Price 0.6150 0.7800 0.5700 1.3000 1.7600 1.1800 0.6300 -
P/RPS 0.14 0.16 0.09 0.20 0.32 0.42 0.27 -10.36%
  YoY % -12.50% 77.78% -55.00% -37.50% -23.81% 55.56% -
  Horiz. % 51.85% 59.26% 33.33% 74.07% 118.52% 155.56% 100.00%
P/EPS 19.71 4.77 63.33 8.16 9.94 12.92 16.45 3.06%
  YoY % 313.21% -92.47% 676.10% -17.91% -23.07% -21.46% -
  Horiz. % 119.82% 29.00% 384.98% 49.60% 60.43% 78.54% 100.00%
EY 5.07 20.97 1.58 12.26 10.06 7.74 6.08 -2.98%
  YoY % -75.82% 1,227.22% -87.11% 21.87% 29.97% 27.30% -
  Horiz. % 83.39% 344.90% 25.99% 201.64% 165.46% 127.30% 100.00%
DY 0.00 0.00 0.00 0.00 1.70 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.56 0.47 1.13 1.69 1.28 0.97 -12.01%
  YoY % -19.64% 19.15% -58.41% -33.14% 32.03% 31.96% -
  Horiz. % 46.39% 57.73% 48.45% 116.49% 174.23% 131.96% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers