Highlights

[NYLEX] YoY Quarter Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     -3.84%    YoY -     437.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 401,469 344,531 295,378 295,527 217,826 375,218 391,015 0.44%
  YoY % 16.53% 16.64% -0.05% 35.67% -41.95% -4.04% -
  Horiz. % 102.67% 88.11% 75.54% 75.58% 55.71% 95.96% 100.00%
PBT 3,450 1,697 4,351 10,116 -3,932 6,089 7,101 -11.33%
  YoY % 103.30% -61.00% -56.99% 357.27% -164.58% -14.25% -
  Horiz. % 48.58% 23.90% 61.27% 142.46% -55.37% 85.75% 100.00%
Tax -2,040 -1,487 -679 -1,085 1,352 -1,941 -697 19.58%
  YoY % -37.19% -119.00% 37.42% -180.25% 169.65% -178.48% -
  Horiz. % 292.68% 213.34% 97.42% 155.67% -193.97% 278.48% 100.00%
NP 1,410 210 3,672 9,031 -2,580 4,148 6,404 -22.27%
  YoY % 571.43% -94.28% -59.34% 450.04% -162.20% -35.23% -
  Horiz. % 22.02% 3.28% 57.34% 141.02% -40.29% 64.77% 100.00%
NP to SH 1,545 128 3,548 8,850 -2,623 4,129 6,552 -21.38%
  YoY % 1,107.03% -96.39% -59.91% 437.40% -163.53% -36.98% -
  Horiz. % 23.58% 1.95% 54.15% 135.07% -40.03% 63.02% 100.00%
Tax Rate 59.13 % 87.63 % 15.61 % 10.73 % - % 31.88 % 9.82 % 34.84%
  YoY % -32.52% 461.37% 45.48% 0.00% 0.00% 224.64% -
  Horiz. % 602.14% 892.36% 158.96% 109.27% 0.00% 324.64% 100.00%
Total Cost 400,059 344,321 291,706 286,496 220,406 371,070 384,611 0.66%
  YoY % 16.19% 18.04% 1.82% 29.99% -40.60% -3.52% -
  Horiz. % 104.02% 89.52% 75.84% 74.49% 57.31% 96.48% 100.00%
Net Worth 283,893 257,828 260,825 261,392 220,693 218,817 202,198 5.81%
  YoY % 10.11% -1.15% -0.22% 18.44% 0.86% 8.22% -
  Horiz. % 140.40% 127.51% 129.00% 129.28% 109.15% 108.22% 100.00%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 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
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 283,893 257,828 260,825 261,392 220,693 218,817 202,198 5.81%
  YoY % 10.11% -1.15% -0.22% 18.44% 0.86% 8.22% -
  Horiz. % 140.40% 127.51% 129.00% 129.28% 109.15% 108.22% 100.00%
NOSH 193,124 182,857 191,783 186,708 180,896 190,276 194,421 -0.11%
  YoY % 5.62% -4.65% 2.72% 3.21% -4.93% -2.13% -
  Horiz. % 99.33% 94.05% 98.64% 96.03% 93.04% 97.87% 100.00%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 0.35 % 0.06 % 1.24 % 3.06 % -1.18 % 1.11 % 1.64 % -22.68%
  YoY % 483.33% -95.16% -59.48% 359.32% -206.31% -32.32% -
  Horiz. % 21.34% 3.66% 75.61% 186.59% -71.95% 67.68% 100.00%
ROE 0.54 % 0.05 % 1.36 % 3.39 % -1.19 % 1.89 % 3.24 % -25.80%
  YoY % 980.00% -96.32% -59.88% 384.87% -162.96% -41.67% -
  Horiz. % 16.67% 1.54% 41.98% 104.63% -36.73% 58.33% 100.00%
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 207.88 188.42 154.02 158.28 120.41 197.20 201.12 0.55%
  YoY % 10.33% 22.33% -2.69% 31.45% -38.94% -1.95% -
  Horiz. % 103.36% 93.69% 76.58% 78.70% 59.87% 98.05% 100.00%
EPS 0.80 0.07 1.85 4.74 -1.45 2.17 3.37 -21.29%
  YoY % 1,042.86% -96.22% -60.97% 426.90% -166.82% -35.61% -
  Horiz. % 23.74% 2.08% 54.90% 140.65% -43.03% 64.39% 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 1.4700 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 5.93%
  YoY % 4.26% 3.68% -2.86% 14.75% 6.09% 10.58% -
  Horiz. % 141.35% 135.58% 130.77% 134.62% 117.31% 110.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 206.58 177.29 151.99 152.07 112.09 193.08 201.20 0.44%
  YoY % 16.52% 16.65% -0.05% 35.67% -41.95% -4.04% -
  Horiz. % 102.67% 88.12% 75.54% 75.58% 55.71% 95.96% 100.00%
EPS 0.80 0.07 1.83 4.55 -1.35 2.12 3.37 -21.29%
  YoY % 1,042.86% -96.17% -59.78% 437.04% -163.68% -37.09% -
  Horiz. % 23.74% 2.08% 54.30% 135.01% -40.06% 62.91% 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 1.4608 1.3267 1.3421 1.3450 1.1356 1.1260 1.0405 5.81%
  YoY % 10.11% -1.15% -0.22% 18.44% 0.85% 8.22% -
  Horiz. % 140.39% 127.51% 128.99% 129.26% 109.14% 108.22% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.4700 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 -
P/RPS 0.23 0.32 0.44 0.44 0.36 0.66 0.83 -19.24%
  YoY % -28.12% -27.27% 0.00% 22.22% -45.45% -20.48% -
  Horiz. % 27.71% 38.55% 53.01% 53.01% 43.37% 79.52% 100.00%
P/EPS 58.75 857.14 36.22 14.77 -29.66 59.91 49.26 2.98%
  YoY % -93.15% 2,266.48% 145.23% 149.80% -149.51% 21.62% -
  Horiz. % 119.27% 1,740.03% 73.53% 29.98% -60.21% 121.62% 100.00%
EY 1.70 0.12 2.76 6.77 -3.37 1.67 2.03 -2.91%
  YoY % 1,316.67% -95.65% -59.23% 300.89% -301.80% -17.73% -
  Horiz. % 83.74% 5.91% 135.96% 333.50% -166.01% 82.27% 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 0.32 0.43 0.49 0.50 0.35 1.13 1.60 -23.51%
  YoY % -25.58% -12.24% -2.00% 42.86% -69.03% -29.38% -
  Horiz. % 20.00% 26.88% 30.62% 31.25% 21.88% 70.62% 100.00%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 -
Price 0.4700 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 -
P/RPS 0.23 0.29 0.40 0.49 0.47 0.66 0.88 -20.02%
  YoY % -20.69% -27.50% -18.37% 4.26% -28.79% -25.00% -
  Horiz. % 26.14% 32.95% 45.45% 55.68% 53.41% 75.00% 100.00%
P/EPS 58.75 785.71 33.24 16.46 -39.31 59.91 52.23 1.98%
  YoY % -92.52% 2,263.75% 101.94% 141.87% -165.62% 14.70% -
  Horiz. % 112.48% 1,504.33% 63.64% 31.51% -75.26% 114.70% 100.00%
EY 1.70 0.13 3.01 6.08 -2.54 1.67 1.91 -1.92%
  YoY % 1,207.69% -95.68% -50.49% 339.37% -252.10% -12.57% -
  Horiz. % 89.01% 6.81% 157.59% 318.32% -132.98% 87.43% 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 0.32 0.39 0.45 0.56 0.47 1.13 1.69 -24.20%
  YoY % -17.95% -13.33% -19.64% 19.15% -58.41% -33.14% -
  Horiz. % 18.93% 23.08% 26.63% 33.14% 27.81% 66.86% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers