Highlights

[NYLEX] YoY Cumulative Quarter Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -75.97%    YoY -     -84.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 709,011 539,361 629,860 898,069 910,153 619,605 344,481 12.78%
  YoY % 31.45% -14.37% -29.87% -1.33% 46.89% 79.87% -
  Horiz. % 205.82% 156.57% 182.84% 260.70% 264.21% 179.87% 100.00%
PBT 13,563 3,716 25,300 6,222 35,289 33,727 10,673 4.07%
  YoY % 264.99% -85.31% 306.62% -82.37% 4.63% 216.00% -
  Horiz. % 127.08% 34.82% 237.05% 58.30% 330.64% 316.00% 100.00%
Tax -3,912 -1,246 -3,725 -5,012 -8,526 -8,148 -4,160 -1.02%
  YoY % -213.96% 66.55% 25.68% 41.22% -4.64% -95.87% -
  Horiz. % 94.04% 29.95% 89.54% 120.48% 204.95% 195.87% 100.00%
NP 9,651 2,470 21,575 1,210 26,763 25,579 6,513 6.77%
  YoY % 290.73% -88.55% 1,683.06% -95.48% 4.63% 292.74% -
  Horiz. % 148.18% 37.92% 331.26% 18.58% 410.92% 392.74% 100.00%
NP to SH 9,459 2,355 21,552 4,218 26,630 25,771 7,256 4.52%
  YoY % 301.66% -89.07% 410.95% -84.16% 3.33% 255.17% -
  Horiz. % 130.36% 32.46% 297.02% 58.13% 367.01% 355.17% 100.00%
Tax Rate 28.84 % 33.53 % 14.72 % 80.55 % 24.16 % 24.16 % 38.98 % -4.90%
  YoY % -13.99% 127.79% -81.73% 233.40% 0.00% -38.02% -
  Horiz. % 73.99% 86.02% 37.76% 206.64% 61.98% 61.98% 100.00%
Total Cost 699,360 536,891 608,285 896,859 883,390 594,026 337,968 12.88%
  YoY % 30.26% -11.74% -32.18% 1.52% 48.71% 75.76% -
  Horiz. % 206.93% 158.86% 179.98% 265.37% 261.38% 175.76% 100.00%
Net Worth 279,691 263,759 255,733 232,960 225,315 180,290 157,125 10.08%
  YoY % 6.04% 3.14% 9.78% 3.39% 24.97% 14.74% -
  Horiz. % 178.01% 167.87% 162.76% 148.26% 143.40% 114.74% 100.00%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 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% 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% 0.00% 100.00% -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 279,691 263,759 255,733 232,960 225,315 180,290 157,125 10.08%
  YoY % 6.04% 3.14% 9.78% 3.39% 24.97% 14.74% -
  Horiz. % 178.01% 167.87% 162.76% 148.26% 143.40% 114.74% 100.00%
NOSH 194,229 188,400 185,313 176,485 194,237 176,755 176,545 1.60%
  YoY % 3.09% 1.67% 5.00% -9.14% 9.89% 0.12% -
  Horiz. % 110.02% 106.71% 104.97% 99.97% 110.02% 100.12% 100.00%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 1.36 % 0.46 % 3.43 % 0.13 % 2.94 % 4.13 % 1.89 % -5.33%
  YoY % 195.65% -86.59% 2,538.46% -95.58% -28.81% 118.52% -
  Horiz. % 71.96% 24.34% 181.48% 6.88% 155.56% 218.52% 100.00%
ROE 3.38 % 0.89 % 8.43 % 1.81 % 11.82 % 14.29 % 4.62 % -5.07%
  YoY % 279.78% -89.44% 365.75% -84.69% -17.28% 209.31% -
  Horiz. % 73.16% 19.26% 182.47% 39.18% 255.84% 309.31% 100.00%
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 365.04 286.29 339.89 508.86 468.58 350.54 195.12 11.00%
  YoY % 27.51% -15.77% -33.21% 8.60% 33.67% 79.65% -
  Horiz. % 187.08% 146.73% 174.20% 260.79% 240.15% 179.65% 100.00%
EPS 4.87 1.25 11.63 2.39 13.71 14.58 4.11 2.87%
  YoY % 289.60% -89.25% 386.61% -82.57% -5.97% 254.74% -
  Horiz. % 118.49% 30.41% 282.97% 58.15% 333.58% 354.74% 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 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 8.35%
  YoY % 2.86% 1.45% 4.55% 13.79% 13.73% 14.61% -
  Horiz. % 161.80% 157.30% 155.06% 148.31% 130.34% 114.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 364.84 277.54 324.11 462.12 468.34 318.83 177.26 12.78%
  YoY % 31.45% -14.37% -29.86% -1.33% 46.89% 79.87% -
  Horiz. % 205.82% 156.57% 182.84% 260.70% 264.21% 179.87% 100.00%
EPS 4.87 1.21 11.09 2.17 13.70 13.26 3.73 4.54%
  YoY % 302.48% -89.09% 411.06% -84.16% 3.32% 255.50% -
  Horiz. % 130.56% 32.44% 297.32% 58.18% 367.29% 355.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.73 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 1.4392 1.3572 1.3159 1.1987 1.1594 0.9277 0.8085 10.08%
  YoY % 6.04% 3.14% 9.78% 3.39% 24.98% 14.74% -
  Horiz. % 178.01% 167.87% 162.76% 148.26% 143.40% 114.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 -
P/RPS 0.15 0.24 0.21 0.15 0.32 0.33 0.37 -13.96%
  YoY % -37.50% 14.29% 40.00% -53.12% -3.03% -10.81% -
  Horiz. % 40.54% 64.86% 56.76% 40.54% 86.49% 89.19% 100.00%
P/EPS 11.29 54.40 6.02 32.22 10.94 8.02 17.76 -7.27%
  YoY % -79.25% 803.65% -81.32% 194.52% 36.41% -54.84% -
  Horiz. % 63.57% 306.31% 33.90% 181.42% 61.60% 45.16% 100.00%
EY 8.85 1.84 16.61 3.10 9.14 12.46 5.63 7.83%
  YoY % 380.98% -88.92% 435.81% -66.08% -26.65% 121.31% -
  Horiz. % 157.19% 32.68% 295.03% 55.06% 162.34% 221.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.56 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 0.38 0.49 0.51 0.58 1.29 1.15 0.82 -12.03%
  YoY % -22.45% -3.92% -12.07% -55.04% 12.17% 40.24% -
  Horiz. % 46.34% 59.76% 62.20% 70.73% 157.32% 140.24% 100.00%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 -
P/RPS 0.16 0.24 0.21 0.11 0.27 0.50 0.42 -14.85%
  YoY % -33.33% 14.29% 90.91% -59.26% -46.00% 19.05% -
  Horiz. % 38.10% 57.14% 50.00% 26.19% 64.29% 119.05% 100.00%
P/EPS 11.91 56.00 6.02 24.27 9.34 12.14 19.95 -8.23%
  YoY % -78.73% 830.23% -75.20% 159.85% -23.06% -39.15% -
  Horiz. % 59.70% 280.70% 30.18% 121.65% 46.82% 60.85% 100.00%
EY 8.40 1.79 16.61 4.12 10.71 8.24 5.01 8.99%
  YoY % 369.27% -89.22% 303.16% -61.53% 29.98% 64.47% -
  Horiz. % 167.66% 35.73% 331.54% 82.24% 213.77% 164.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.69 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 0.40 0.50 0.51 0.44 1.10 1.74 0.92 -12.96%
  YoY % -20.00% -1.96% 15.91% -60.00% -36.78% 89.13% -
  Horiz. % 43.48% 54.35% 55.43% 47.83% 119.57% 189.13% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS