Highlights

[NYLEX] YoY Cumulative Quarter Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     74.52%    YoY -     410.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 885,705 709,011 539,361 629,860 898,069 910,153 619,605 6.13%
  YoY % 24.92% 31.45% -14.37% -29.87% -1.33% 46.89% -
  Horiz. % 142.95% 114.43% 87.05% 101.66% 144.94% 146.89% 100.00%
PBT 8,747 13,563 3,716 25,300 6,222 35,289 33,727 -20.13%
  YoY % -35.51% 264.99% -85.31% 306.62% -82.37% 4.63% -
  Horiz. % 25.93% 40.21% 11.02% 75.01% 18.45% 104.63% 100.00%
Tax -4,474 -3,912 -1,246 -3,725 -5,012 -8,526 -8,148 -9.50%
  YoY % -14.37% -213.96% 66.55% 25.68% 41.22% -4.64% -
  Horiz. % 54.91% 48.01% 15.29% 45.72% 61.51% 104.64% 100.00%
NP 4,273 9,651 2,470 21,575 1,210 26,763 25,579 -25.77%
  YoY % -55.72% 290.73% -88.55% 1,683.06% -95.48% 4.63% -
  Horiz. % 16.71% 37.73% 9.66% 84.35% 4.73% 104.63% 100.00%
NP to SH 4,341 9,459 2,355 21,552 4,218 26,630 25,771 -25.66%
  YoY % -54.11% 301.66% -89.07% 410.95% -84.16% 3.33% -
  Horiz. % 16.84% 36.70% 9.14% 83.63% 16.37% 103.33% 100.00%
Tax Rate 51.15 % 28.84 % 33.53 % 14.72 % 80.55 % 24.16 % 24.16 % 13.30%
  YoY % 77.36% -13.99% 127.79% -81.73% 233.40% 0.00% -
  Horiz. % 211.71% 119.37% 138.78% 60.93% 333.40% 100.00% 100.00%
Total Cost 881,432 699,360 536,891 608,285 896,859 883,390 594,026 6.79%
  YoY % 26.03% 30.26% -11.74% -32.18% 1.52% 48.71% -
  Horiz. % 148.38% 117.73% 90.38% 102.40% 150.98% 148.71% 100.00%
Net Worth 282,940 279,691 263,759 255,733 232,960 225,315 180,290 7.79%
  YoY % 1.16% 6.04% 3.14% 9.78% 3.39% 24.97% -
  Horiz. % 156.94% 155.13% 146.30% 141.84% 129.21% 124.97% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 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% 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% 0.00% 100.00%
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 282,940 279,691 263,759 255,733 232,960 225,315 180,290 7.79%
  YoY % 1.16% 6.04% 3.14% 9.78% 3.39% 24.97% -
  Horiz. % 156.94% 155.13% 146.30% 141.84% 129.21% 124.97% 100.00%
NOSH 193,794 194,229 188,400 185,313 176,485 194,237 176,755 1.54%
  YoY % -0.22% 3.09% 1.67% 5.00% -9.14% 9.89% -
  Horiz. % 109.64% 109.89% 106.59% 104.84% 99.85% 109.89% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.48 % 1.36 % 0.46 % 3.43 % 0.13 % 2.94 % 4.13 % -30.12%
  YoY % -64.71% 195.65% -86.59% 2,538.46% -95.58% -28.81% -
  Horiz. % 11.62% 32.93% 11.14% 83.05% 3.15% 71.19% 100.00%
ROE 1.53 % 3.38 % 0.89 % 8.43 % 1.81 % 11.82 % 14.29 % -31.07%
  YoY % -54.73% 279.78% -89.44% 365.75% -84.69% -17.28% -
  Horiz. % 10.71% 23.65% 6.23% 58.99% 12.67% 82.72% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 457.03 365.04 286.29 339.89 508.86 468.58 350.54 4.52%
  YoY % 25.20% 27.51% -15.77% -33.21% 8.60% 33.67% -
  Horiz. % 130.38% 104.14% 81.67% 96.96% 145.16% 133.67% 100.00%
EPS 2.24 4.87 1.25 11.63 2.39 13.71 14.58 -26.80%
  YoY % -54.00% 289.60% -89.25% 386.61% -82.57% -5.97% -
  Horiz. % 15.36% 33.40% 8.57% 79.77% 16.39% 94.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4600 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 6.15%
  YoY % 1.39% 2.86% 1.45% 4.55% 13.79% 13.73% -
  Horiz. % 143.14% 141.18% 137.25% 135.29% 129.41% 113.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 455.76 364.84 277.54 324.11 462.12 468.34 318.83 6.13%
  YoY % 24.92% 31.45% -14.37% -29.86% -1.33% 46.89% -
  Horiz. % 142.95% 114.43% 87.05% 101.66% 144.94% 146.89% 100.00%
EPS 2.23 4.87 1.21 11.09 2.17 13.70 13.26 -25.68%
  YoY % -54.21% 302.48% -89.09% 411.06% -84.16% 3.32% -
  Horiz. % 16.82% 36.73% 9.13% 83.63% 16.37% 103.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4559 1.4392 1.3572 1.3159 1.1987 1.1594 0.9277 7.79%
  YoY % 1.16% 6.04% 3.14% 9.78% 3.39% 24.98% -
  Horiz. % 156.94% 155.14% 146.30% 141.85% 129.21% 124.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.5400 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 -
P/RPS 0.12 0.15 0.24 0.21 0.15 0.32 0.33 -15.50%
  YoY % -20.00% -37.50% 14.29% 40.00% -53.12% -3.03% -
  Horiz. % 36.36% 45.45% 72.73% 63.64% 45.45% 96.97% 100.00%
P/EPS 24.11 11.29 54.40 6.02 32.22 10.94 8.02 20.12%
  YoY % 113.55% -79.25% 803.65% -81.32% 194.52% 36.41% -
  Horiz. % 300.62% 140.77% 678.30% 75.06% 401.75% 136.41% 100.00%
EY 4.15 8.85 1.84 16.61 3.10 9.14 12.46 -16.73%
  YoY % -53.11% 380.98% -88.92% 435.81% -66.08% -26.65% -
  Horiz. % 33.31% 71.03% 14.77% 133.31% 24.88% 73.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.38 0.49 0.51 0.58 1.29 1.15 -17.21%
  YoY % -2.63% -22.45% -3.92% -12.07% -55.04% 12.17% -
  Horiz. % 32.17% 33.04% 42.61% 44.35% 50.43% 112.17% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 -
Price 0.4900 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 -
P/RPS 0.11 0.16 0.24 0.21 0.11 0.27 0.50 -22.29%
  YoY % -31.25% -33.33% 14.29% 90.91% -59.26% -46.00% -
  Horiz. % 22.00% 32.00% 48.00% 42.00% 22.00% 54.00% 100.00%
P/EPS 21.88 11.91 56.00 6.02 24.27 9.34 12.14 10.31%
  YoY % 83.71% -78.73% 830.23% -75.20% 159.85% -23.06% -
  Horiz. % 180.23% 98.11% 461.29% 49.59% 199.92% 76.94% 100.00%
EY 4.57 8.40 1.79 16.61 4.12 10.71 8.24 -9.35%
  YoY % -45.60% 369.27% -89.22% 303.16% -61.53% 29.98% -
  Horiz. % 55.46% 101.94% 21.72% 201.58% 50.00% 129.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.34 0.40 0.50 0.51 0.44 1.10 1.74 -23.80%
  YoY % -15.00% -20.00% -1.96% 15.91% -60.00% -36.78% -
  Horiz. % 19.54% 22.99% 28.74% 29.31% 25.29% 63.22% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers