Highlights

[NYLEX] YoY 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 -     80.33%    YoY -     -163.53%
Quarter Report


View:


Show?  YoY % Horiz. %

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 344,531 295,378 295,527 217,826 375,218 391,015 147,418 15.18%
  YoY % 16.64% -0.05% 35.67% -41.95% -4.04% 165.24% -
  Horiz. % 233.71% 200.37% 200.47% 147.76% 254.53% 265.24% 100.00%
PBT 1,697 4,351 10,116 -3,932 6,089 7,101 11,147 -26.91%
  YoY % -61.00% -56.99% 357.27% -164.58% -14.25% -36.30% -
  Horiz. % 15.22% 39.03% 90.75% -35.27% 54.62% 63.70% 100.00%
Tax -1,487 -679 -1,085 1,352 -1,941 -697 -1,989 -4.73%
  YoY % -119.00% 37.42% -180.25% 169.65% -178.48% 64.96% -
  Horiz. % 74.76% 34.14% 54.55% -67.97% 97.59% 35.04% 100.00%
NP 210 3,672 9,031 -2,580 4,148 6,404 9,158 -46.67%
  YoY % -94.28% -59.34% 450.04% -162.20% -35.23% -30.07% -
  Horiz. % 2.29% 40.10% 98.61% -28.17% 45.29% 69.93% 100.00%
NP to SH 128 3,548 8,850 -2,623 4,129 6,552 8,871 -50.63%
  YoY % -96.39% -59.91% 437.40% -163.53% -36.98% -26.14% -
  Horiz. % 1.44% 40.00% 99.76% -29.57% 46.54% 73.86% 100.00%
Tax Rate 87.63 % 15.61 % 10.73 % - % 31.88 % 9.82 % 17.84 % 30.35%
  YoY % 461.37% 45.48% 0.00% 0.00% 224.64% -44.96% -
  Horiz. % 491.20% 87.50% 60.15% 0.00% 178.70% 55.04% 100.00%
Total Cost 344,321 291,706 286,496 220,406 371,070 384,611 138,260 16.41%
  YoY % 18.04% 1.82% 29.99% -40.60% -3.52% 178.18% -
  Horiz. % 249.04% 210.98% 207.22% 159.41% 268.39% 278.18% 100.00%
Net Worth 257,828 260,825 261,392 220,693 218,817 202,198 162,576 7.98%
  YoY % -1.15% -0.22% 18.44% 0.86% 8.22% 24.37% -
  Horiz. % 158.59% 160.43% 160.78% 135.75% 134.59% 124.37% 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 - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 257,828 260,825 261,392 220,693 218,817 202,198 162,576 7.98%
  YoY % -1.15% -0.22% 18.44% 0.86% 8.22% 24.37% -
  Horiz. % 158.59% 160.43% 160.78% 135.75% 134.59% 124.37% 100.00%
NOSH 182,857 191,783 186,708 180,896 190,276 194,421 176,713 0.57%
  YoY % -4.65% 2.72% 3.21% -4.93% -2.13% 10.02% -
  Horiz. % 103.48% 108.53% 105.66% 102.37% 107.68% 110.02% 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 0.06 % 1.24 % 3.06 % -1.18 % 1.11 % 1.64 % 6.21 % -53.82%
  YoY % -95.16% -59.48% 359.32% -206.31% -32.32% -73.59% -
  Horiz. % 0.97% 19.97% 49.28% -19.00% 17.87% 26.41% 100.00%
ROE 0.05 % 1.36 % 3.39 % -1.19 % 1.89 % 3.24 % 5.46 % -54.23%
  YoY % -96.32% -59.88% 384.87% -162.96% -41.67% -40.66% -
  Horiz. % 0.92% 24.91% 62.09% -21.79% 34.62% 59.34% 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 188.42 154.02 158.28 120.41 197.20 201.12 83.42 14.53%
  YoY % 22.33% -2.69% 31.45% -38.94% -1.95% 141.09% -
  Horiz. % 225.87% 184.63% 189.74% 144.34% 236.39% 241.09% 100.00%
EPS 0.07 1.85 4.74 -1.45 2.17 3.37 5.02 -50.91%
  YoY % -96.22% -60.97% 426.90% -166.82% -35.61% -32.87% -
  Horiz. % 1.39% 36.85% 94.42% -28.88% 43.23% 67.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 177.29 151.99 152.07 112.09 193.08 201.20 75.86 15.18%
  YoY % 16.65% -0.05% 35.67% -41.95% -4.04% 165.23% -
  Horiz. % 233.71% 200.36% 200.46% 147.76% 254.52% 265.23% 100.00%
EPS 0.07 1.83 4.55 -1.35 2.12 3.37 4.56 -50.12%
  YoY % -96.17% -59.78% 437.04% -163.68% -37.09% -26.10% -
  Horiz. % 1.54% 40.13% 99.78% -29.61% 46.49% 73.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3267 1.3421 1.3450 1.1356 1.1260 1.0405 0.8366 7.98%
  YoY % -1.15% -0.22% 18.44% 0.85% 8.22% 24.37% -
  Horiz. % 158.58% 160.42% 160.77% 135.74% 134.59% 124.37% 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 0.32 0.44 0.44 0.36 0.66 0.83 1.15 -19.18%
  YoY % -27.27% 0.00% 22.22% -45.45% -20.48% -27.83% -
  Horiz. % 27.83% 38.26% 38.26% 31.30% 57.39% 72.17% 100.00%
P/EPS 857.14 36.22 14.77 -29.66 59.91 49.26 19.12 88.37%
  YoY % 2,266.48% 145.23% 149.80% -149.51% 21.62% 157.64% -
  Horiz. % 4,482.95% 189.44% 77.25% -155.13% 313.34% 257.64% 100.00%
EY 0.12 2.76 6.77 -3.37 1.67 2.03 5.23 -46.66%
  YoY % -95.65% -59.23% 300.89% -301.80% -17.73% -61.19% -
  Horiz. % 2.29% 52.77% 129.45% -64.44% 31.93% 38.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 0.29 0.40 0.49 0.47 0.66 0.88 1.41 -23.15%
  YoY % -27.50% -18.37% 4.26% -28.79% -25.00% -37.59% -
  Horiz. % 20.57% 28.37% 34.75% 33.33% 46.81% 62.41% 100.00%
P/EPS 785.71 33.24 16.46 -39.31 59.91 52.23 23.51 79.38%
  YoY % 2,263.75% 101.94% 141.87% -165.62% 14.70% 122.16% -
  Horiz. % 3,342.02% 141.39% 70.01% -167.21% 254.83% 222.16% 100.00%
EY 0.13 3.01 6.08 -2.54 1.67 1.91 4.25 -44.05%
  YoY % -95.68% -50.49% 339.37% -252.10% -12.57% -55.06% -
  Horiz. % 3.06% 70.82% 143.06% -59.76% 39.29% 44.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers