Highlights

[NYLEX] YoY Quarter Result on 2006-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 23-Jan-2007
Admission Sponsor -
Sponsor -
Financial Year 31-May-2007
Quarter 30-Nov-2006  [#2]
Profit Trend QoQ -     295.31%    YoY -     454.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 297,833 337,758 476,473 428,604 166,930 147,257 85,953 22.99%
  YoY % -11.82% -29.11% 11.17% 156.76% 13.36% 71.32% -
  Horiz. % 346.51% 392.96% 554.34% 498.65% 194.21% 171.32% 100.00%
PBT 10,257 -13,853 25,234 26,375 6,562 5,995 1,615 36.05%
  YoY % 174.04% -154.90% -4.33% 301.94% 9.46% 271.21% -
  Horiz. % 635.11% -857.77% 1,562.48% 1,633.13% 406.32% 371.21% 100.00%
Tax -1,078 175 -6,766 -6,047 -2,858 -2,058 -1,118 -0.60%
  YoY % -716.00% 102.59% -11.89% -111.58% -38.87% -84.08% -
  Horiz. % 96.42% -15.65% 605.19% 540.88% 255.64% 184.08% 100.00%
NP 9,179 -13,678 18,468 20,328 3,704 3,937 497 62.51%
  YoY % 167.11% -174.06% -9.15% 448.81% -5.92% 692.15% -
  Horiz. % 1,846.88% -2,752.11% 3,715.90% 4,090.14% 745.27% 792.15% 100.00%
NP to SH 9,203 -13,335 18,338 20,568 3,708 3,937 497 62.58%
  YoY % 169.01% -172.72% -10.84% 454.69% -5.82% 692.15% -
  Horiz. % 1,851.71% -2,683.10% 3,689.74% 4,138.43% 746.08% 792.15% 100.00%
Tax Rate 10.51 % - % 26.81 % 22.93 % 43.55 % 34.33 % 69.23 % -26.94%
  YoY % 0.00% 0.00% 16.92% -47.35% 26.86% -50.41% -
  Horiz. % 15.18% 0.00% 38.73% 33.12% 62.91% 49.59% 100.00%
Total Cost 288,654 351,436 458,005 408,276 163,226 143,320 85,456 22.47%
  YoY % -17.86% -23.27% 12.18% 150.13% 13.89% 67.71% -
  Horiz. % 337.78% 411.25% 535.95% 477.76% 191.01% 167.71% 100.00%
Net Worth 255,536 233,141 225,339 180,390 157,148 114,784 167,172 7.32%
  YoY % 9.61% 3.46% 24.92% 14.79% 36.91% -31.34% -
  Horiz. % 152.86% 139.46% 134.79% 107.91% 94.00% 68.66% 100.00%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - 5,305 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 25.80 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 255,536 233,141 225,339 180,390 157,148 114,784 167,172 7.32%
  YoY % 9.61% 3.46% 24.92% 14.79% 36.91% -31.34% -
  Horiz. % 152.86% 139.46% 134.79% 107.91% 94.00% 68.66% 100.00%
NOSH 185,171 176,622 194,258 176,852 176,571 176,591 225,909 -3.26%
  YoY % 4.84% -9.08% 9.84% 0.16% -0.01% -21.83% -
  Horiz. % 81.97% 78.18% 85.99% 78.29% 78.16% 78.17% 100.00%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 3.08 % -4.05 % 3.88 % 4.74 % 2.22 % 2.67 % 0.58 % 32.05%
  YoY % 176.05% -204.38% -18.14% 113.51% -16.85% 360.34% -
  Horiz. % 531.03% -698.28% 668.97% 817.24% 382.76% 460.34% 100.00%
ROE 3.60 % -5.72 % 8.14 % 11.40 % 2.36 % 3.43 % 0.30 % 51.25%
  YoY % 162.94% -170.27% -28.60% 383.05% -31.20% 1,043.33% -
  Horiz. % 1,200.00% -1,906.67% 2,713.33% 3,800.00% 786.67% 1,143.33% 100.00%
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 160.84 191.23 245.28 242.35 94.54 83.39 38.05 27.13%
  YoY % -15.89% -22.04% 1.21% 156.35% 13.37% 119.16% -
  Horiz. % 422.71% 502.58% 644.63% 636.93% 248.46% 219.16% 100.00%
EPS 4.97 -7.55 9.44 11.63 2.10 2.23 0.22 68.05%
  YoY % 165.83% -179.98% -18.83% 453.81% -5.83% 913.64% -
  Horiz. % 2,259.09% -3,431.82% 4,290.91% 5,286.36% 954.55% 1,013.64% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3800 1.3200 1.1600 1.0200 0.8900 0.6500 0.7400 10.93%
  YoY % 4.55% 13.79% 13.73% 14.61% 36.92% -12.16% -
  Horiz. % 186.49% 178.38% 156.76% 137.84% 120.27% 87.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 153.26 173.80 245.18 220.55 85.90 75.77 44.23 22.99%
  YoY % -11.82% -29.11% 11.17% 156.75% 13.37% 71.31% -
  Horiz. % 346.51% 392.95% 554.33% 498.64% 194.21% 171.31% 100.00%
EPS 4.74 -6.86 9.44 10.58 1.91 2.03 0.26 62.16%
  YoY % 169.10% -172.67% -10.78% 453.93% -5.91% 680.77% -
  Horiz. % 1,823.08% -2,638.46% 3,630.77% 4,069.23% 734.62% 780.77% 100.00%
DPS 0.00 0.00 0.00 2.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3149 1.1997 1.1595 0.9282 0.8086 0.5906 0.8602 7.32%
  YoY % 9.60% 3.47% 24.92% 14.79% 36.91% -31.34% -
  Horiz. % 152.86% 139.47% 134.79% 107.91% 94.00% 68.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.7000 0.7700 1.5000 1.1700 0.7300 0.7100 0.7800 -
P/RPS 0.44 0.40 0.61 0.48 0.77 0.85 2.05 -22.60%
  YoY % 10.00% -34.43% 27.08% -37.66% -9.41% -58.54% -
  Horiz. % 21.46% 19.51% 29.76% 23.41% 37.56% 41.46% 100.00%
P/EPS 14.08 -10.20 15.89 10.06 34.76 31.85 354.55 -41.56%
  YoY % 238.04% -164.19% 57.95% -71.06% 9.14% -91.02% -
  Horiz. % 3.97% -2.88% 4.48% 2.84% 9.80% 8.98% 100.00%
EY 7.10 -9.81 6.29 9.94 2.88 3.14 0.28 71.32%
  YoY % 172.38% -255.96% -36.72% 245.14% -8.28% 1,021.43% -
  Horiz. % 2,535.71% -3,503.57% 2,246.43% 3,550.00% 1,028.57% 1,121.43% 100.00%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.58 1.29 1.15 0.82 1.09 1.05 -11.33%
  YoY % -12.07% -55.04% 12.17% 40.24% -24.77% 3.81% -
  Horiz. % 48.57% 55.24% 122.86% 109.52% 78.10% 103.81% 100.00%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 28/01/04 -
Price 0.7000 0.5800 1.2800 1.7700 0.8200 0.6600 0.7900 -
P/RPS 0.44 0.30 0.52 0.73 0.87 0.79 2.08 -22.79%
  YoY % 46.67% -42.31% -28.77% -16.09% 10.13% -62.02% -
  Horiz. % 21.15% 14.42% 25.00% 35.10% 41.83% 37.98% 100.00%
P/EPS 14.08 -7.68 13.56 15.22 39.05 29.60 359.09 -41.68%
  YoY % 283.33% -156.64% -10.91% -61.02% 31.93% -91.76% -
  Horiz. % 3.92% -2.14% 3.78% 4.24% 10.87% 8.24% 100.00%
EY 7.10 -13.02 7.38 6.57 2.56 3.38 0.28 71.32%
  YoY % 154.53% -276.42% 12.33% 156.64% -24.26% 1,107.14% -
  Horiz. % 2,535.71% -4,650.00% 2,635.71% 2,346.43% 914.29% 1,207.14% 100.00%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.44 1.10 1.74 0.92 1.02 1.07 -11.61%
  YoY % 15.91% -60.00% -36.78% 89.13% -9.80% -4.67% -
  Horiz. % 47.66% 41.12% 102.80% 162.62% 85.98% 95.33% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers