Highlights

[NYLEX] YoY Cumulative Quarter Result on 2007-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jan-2008
Admission Sponsor -
Sponsor -
Financial Year 31-May-2008
Quarter 30-Nov-2007  [#2]
Profit Trend QoQ -     221.15%    YoY -     3.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 539,361 629,860 898,069 910,153 619,605 344,481 285,508 11.18%
  YoY % -14.37% -29.87% -1.33% 46.89% 79.87% 20.66% -
  Horiz. % 188.91% 220.61% 314.55% 318.78% 217.02% 120.66% 100.00%
PBT 3,716 25,300 6,222 35,289 33,727 10,673 9,798 -14.91%
  YoY % -85.31% 306.62% -82.37% 4.63% 216.00% 8.93% -
  Horiz. % 37.93% 258.22% 63.50% 360.17% 344.22% 108.93% 100.00%
Tax -1,246 -3,725 -5,012 -8,526 -8,148 -4,160 -3,285 -14.91%
  YoY % 66.55% 25.68% 41.22% -4.64% -95.87% -26.64% -
  Horiz. % 37.93% 113.39% 152.57% 259.54% 248.04% 126.64% 100.00%
NP 2,470 21,575 1,210 26,763 25,579 6,513 6,513 -14.92%
  YoY % -88.55% 1,683.06% -95.48% 4.63% 292.74% 0.00% -
  Horiz. % 37.92% 331.26% 18.58% 410.92% 392.74% 100.00% 100.00%
NP to SH 2,355 21,552 4,218 26,630 25,771 7,256 6,513 -15.59%
  YoY % -89.07% 410.95% -84.16% 3.33% 255.17% 11.41% -
  Horiz. % 36.16% 330.91% 64.76% 408.87% 395.69% 111.41% 100.00%
Tax Rate 33.53 % 14.72 % 80.55 % 24.16 % 24.16 % 38.98 % 33.53 % -
  YoY % 127.79% -81.73% 233.40% 0.00% -38.02% 16.25% -
  Horiz. % 100.00% 43.90% 240.23% 72.05% 72.05% 116.25% 100.00%
Total Cost 536,891 608,285 896,859 883,390 594,026 337,968 278,995 11.52%
  YoY % -11.74% -32.18% 1.52% 48.71% 75.76% 21.14% -
  Horiz. % 192.44% 218.03% 321.46% 316.63% 212.92% 121.14% 100.00%
Net Worth 263,759 255,733 232,960 225,315 180,290 157,125 122,984 13.55%
  YoY % 3.14% 9.78% 3.39% 24.97% 14.74% 27.76% -
  Horiz. % 214.47% 207.94% 189.42% 183.21% 146.60% 127.76% 100.00%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - 5,302 - - -
  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 % - % - % - % - % 20.58 % - % - % -
  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
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 263,759 255,733 232,960 225,315 180,290 157,125 122,984 13.55%
  YoY % 3.14% 9.78% 3.39% 24.97% 14.74% 27.76% -
  Horiz. % 214.47% 207.94% 189.42% 183.21% 146.60% 127.76% 100.00%
NOSH 188,400 185,313 176,485 194,237 176,755 176,545 189,206 -0.07%
  YoY % 1.67% 5.00% -9.14% 9.89% 0.12% -6.69% -
  Horiz. % 99.57% 97.94% 93.28% 102.66% 93.42% 93.31% 100.00%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 0.46 % 3.43 % 0.13 % 2.94 % 4.13 % 1.89 % 2.28 % -23.41%
  YoY % -86.59% 2,538.46% -95.58% -28.81% 118.52% -17.11% -
  Horiz. % 20.18% 150.44% 5.70% 128.95% 181.14% 82.89% 100.00%
ROE 0.89 % 8.43 % 1.81 % 11.82 % 14.29 % 4.62 % 5.30 % -25.71%
  YoY % -89.44% 365.75% -84.69% -17.28% 209.31% -12.83% -
  Horiz. % 16.79% 159.06% 34.15% 223.02% 269.62% 87.17% 100.00%
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 286.29 339.89 508.86 468.58 350.54 195.12 150.90 11.26%
  YoY % -15.77% -33.21% 8.60% 33.67% 79.65% 29.30% -
  Horiz. % 189.72% 225.24% 337.22% 310.52% 232.30% 129.30% 100.00%
EPS 1.25 11.63 2.39 13.71 14.58 4.11 3.53 -15.88%
  YoY % -89.25% 386.61% -82.57% -5.97% 254.74% 16.43% -
  Horiz. % 35.41% 329.46% 67.71% 388.39% 413.03% 116.43% 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 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 0.6500 13.63%
  YoY % 1.45% 4.55% 13.79% 13.73% 14.61% 36.92% -
  Horiz. % 215.38% 212.31% 203.08% 178.46% 156.92% 136.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 277.54 324.11 462.12 468.34 318.83 177.26 146.91 11.18%
  YoY % -14.37% -29.86% -1.33% 46.89% 79.87% 20.66% -
  Horiz. % 188.92% 220.62% 314.56% 318.79% 217.02% 120.66% 100.00%
EPS 1.21 11.09 2.17 13.70 13.26 3.73 3.35 -15.60%
  YoY % -89.09% 411.06% -84.16% 3.32% 255.50% 11.34% -
  Horiz. % 36.12% 331.04% 64.78% 408.96% 395.82% 111.34% 100.00%
DPS 0.00 0.00 0.00 0.00 2.73 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 1.3572 1.3159 1.1987 1.1594 0.9277 0.8085 0.6328 13.55%
  YoY % 3.14% 9.78% 3.39% 24.98% 14.74% 27.77% -
  Horiz. % 214.48% 207.95% 189.43% 183.22% 146.60% 127.77% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 0.7100 -
P/RPS 0.24 0.21 0.15 0.32 0.33 0.37 0.47 -10.59%
  YoY % 14.29% 40.00% -53.12% -3.03% -10.81% -21.28% -
  Horiz. % 51.06% 44.68% 31.91% 68.09% 70.21% 78.72% 100.00%
P/EPS 54.40 6.02 32.22 10.94 8.02 17.76 20.63 17.53%
  YoY % 803.65% -81.32% 194.52% 36.41% -54.84% -13.91% -
  Horiz. % 263.69% 29.18% 156.18% 53.03% 38.88% 86.09% 100.00%
EY 1.84 16.61 3.10 9.14 12.46 5.63 4.85 -14.91%
  YoY % -88.92% 435.81% -66.08% -26.65% 121.31% 16.08% -
  Horiz. % 37.94% 342.47% 63.92% 188.45% 256.91% 116.08% 100.00%
DY 0.00 0.00 0.00 0.00 2.56 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 0.51 0.58 1.29 1.15 0.82 1.09 -12.47%
  YoY % -3.92% -12.07% -55.04% 12.17% 40.24% -24.77% -
  Horiz. % 44.95% 46.79% 53.21% 118.35% 105.50% 75.23% 100.00%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 -
Price 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 0.6600 -
P/RPS 0.24 0.21 0.11 0.27 0.50 0.42 0.44 -9.60%
  YoY % 14.29% 90.91% -59.26% -46.00% 19.05% -4.55% -
  Horiz. % 54.55% 47.73% 25.00% 61.36% 113.64% 95.45% 100.00%
P/EPS 56.00 6.02 24.27 9.34 12.14 19.95 19.17 19.55%
  YoY % 830.23% -75.20% 159.85% -23.06% -39.15% 4.07% -
  Horiz. % 292.12% 31.40% 126.60% 48.72% 63.33% 104.07% 100.00%
EY 1.79 16.61 4.12 10.71 8.24 5.01 5.22 -16.33%
  YoY % -89.22% 303.16% -61.53% 29.98% 64.47% -4.02% -
  Horiz. % 34.29% 318.20% 78.93% 205.17% 157.85% 95.98% 100.00%
DY 0.00 0.00 0.00 0.00 1.69 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 0.50 0.51 0.44 1.10 1.74 0.92 1.02 -11.20%
  YoY % -1.96% 15.91% -60.00% -36.78% 89.13% -9.80% -
  Horiz. % 49.02% 50.00% 43.14% 107.84% 170.59% 90.20% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers