Highlights

[NYLEX] YoY Quarter Result on 2007-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jan-2008
Admission Sponsor -
Sponsor -
Financial Year 31-May-2008
Quarter 30-Nov-2007  [#2]
Profit Trend QoQ -     121.15%    YoY -     -10.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 254,428 297,833 337,758 476,473 428,604 166,930 147,257 9.54%
  YoY % -14.57% -11.82% -29.11% 11.17% 156.76% 13.36% -
  Horiz. % 172.78% 202.25% 229.37% 323.57% 291.06% 113.36% 100.00%
PBT 6,154 10,257 -13,853 25,234 26,375 6,562 5,995 0.44%
  YoY % -40.00% 174.04% -154.90% -4.33% 301.94% 9.46% -
  Horiz. % 102.65% 171.09% -231.08% 420.92% 439.95% 109.46% 100.00%
Tax -1,230 -1,078 175 -6,766 -6,047 -2,858 -2,058 -8.22%
  YoY % -14.10% -716.00% 102.59% -11.89% -111.58% -38.87% -
  Horiz. % 59.77% 52.38% -8.50% 328.77% 293.83% 138.87% 100.00%
NP 4,924 9,179 -13,678 18,468 20,328 3,704 3,937 3.80%
  YoY % -46.36% 167.11% -174.06% -9.15% 448.81% -5.92% -
  Horiz. % 125.07% 233.15% -347.42% 469.09% 516.33% 94.08% 100.00%
NP to SH 4,875 9,203 -13,335 18,338 20,568 3,708 3,937 3.62%
  YoY % -47.03% 169.01% -172.72% -10.84% 454.69% -5.82% -
  Horiz. % 123.83% 233.76% -338.71% 465.79% 522.43% 94.18% 100.00%
Tax Rate 19.99 % 10.51 % - % 26.81 % 22.93 % 43.55 % 34.33 % -8.62%
  YoY % 90.20% 0.00% 0.00% 16.92% -47.35% 26.86% -
  Horiz. % 58.23% 30.61% 0.00% 78.09% 66.79% 126.86% 100.00%
Total Cost 249,504 288,654 351,436 458,005 408,276 163,226 143,320 9.68%
  YoY % -13.56% -17.86% -23.27% 12.18% 150.13% 13.89% -
  Horiz. % 174.09% 201.41% 245.21% 319.57% 284.87% 113.89% 100.00%
Net Worth 263,513 255,536 233,141 225,339 180,390 157,148 114,784 14.85%
  YoY % 3.12% 9.61% 3.46% 24.92% 14.79% 36.91% -
  Horiz. % 229.57% 222.62% 203.11% 196.32% 157.16% 136.91% 100.00%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - 5,305 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 263,513 255,536 233,141 225,339 180,390 157,148 114,784 14.85%
  YoY % 3.12% 9.61% 3.46% 24.92% 14.79% 36.91% -
  Horiz. % 229.57% 222.62% 203.11% 196.32% 157.16% 136.91% 100.00%
NOSH 188,223 185,171 176,622 194,258 176,852 176,571 176,591 1.07%
  YoY % 1.65% 4.84% -9.08% 9.84% 0.16% -0.01% -
  Horiz. % 106.59% 104.86% 100.02% 110.00% 100.15% 99.99% 100.00%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 1.94 % 3.08 % -4.05 % 3.88 % 4.74 % 2.22 % 2.67 % -5.18%
  YoY % -37.01% 176.05% -204.38% -18.14% 113.51% -16.85% -
  Horiz. % 72.66% 115.36% -151.69% 145.32% 177.53% 83.15% 100.00%
ROE 1.85 % 3.60 % -5.72 % 8.14 % 11.40 % 2.36 % 3.43 % -9.77%
  YoY % -48.61% 162.94% -170.27% -28.60% 383.05% -31.20% -
  Horiz. % 53.94% 104.96% -166.76% 237.32% 332.36% 68.80% 100.00%
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 135.17 160.84 191.23 245.28 242.35 94.54 83.39 8.38%
  YoY % -15.96% -15.89% -22.04% 1.21% 156.35% 13.37% -
  Horiz. % 162.09% 192.88% 229.32% 294.14% 290.62% 113.37% 100.00%
EPS 2.59 4.97 -7.55 9.44 11.63 2.10 2.23 2.52%
  YoY % -47.89% 165.83% -179.98% -18.83% 453.81% -5.83% -
  Horiz. % 116.14% 222.87% -338.57% 423.32% 521.52% 94.17% 100.00%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 0.6500 13.63%
  YoY % 1.45% 4.55% 13.79% 13.73% 14.61% 36.92% -
  Horiz. % 215.38% 212.31% 203.08% 178.46% 156.92% 136.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 130.92 153.26 173.80 245.18 220.55 85.90 75.77 9.54%
  YoY % -14.58% -11.82% -29.11% 11.17% 156.75% 13.37% -
  Horiz. % 172.79% 202.27% 229.38% 323.58% 291.08% 113.37% 100.00%
EPS 2.51 4.74 -6.86 9.44 10.58 1.91 2.03 3.60%
  YoY % -47.05% 169.10% -172.67% -10.78% 453.93% -5.91% -
  Horiz. % 123.65% 233.50% -337.93% 465.02% 521.18% 94.09% 100.00%
DPS 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3560 1.3149 1.1997 1.1595 0.9282 0.8086 0.5906 14.85%
  YoY % 3.13% 9.60% 3.47% 24.92% 14.79% 36.91% -
  Horiz. % 229.60% 222.64% 203.13% 196.33% 157.16% 136.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 0.7100 -
P/RPS 0.50 0.44 0.40 0.61 0.48 0.77 0.85 -8.46%
  YoY % 13.64% 10.00% -34.43% 27.08% -37.66% -9.41% -
  Horiz. % 58.82% 51.76% 47.06% 71.76% 56.47% 90.59% 100.00%
P/EPS 26.25 14.08 -10.20 15.89 10.06 34.76 31.85 -3.17%
  YoY % 86.43% 238.04% -164.19% 57.95% -71.06% 9.14% -
  Horiz. % 82.42% 44.21% -32.03% 49.89% 31.59% 109.14% 100.00%
EY 3.81 7.10 -9.81 6.29 9.94 2.88 3.14 3.27%
  YoY % -46.34% 172.38% -255.96% -36.72% 245.14% -8.28% -
  Horiz. % 121.34% 226.11% -312.42% 200.32% 316.56% 91.72% 100.00%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.49 0.51 0.58 1.29 1.15 0.82 1.09 -12.47%
  YoY % -3.92% -12.07% -55.04% 12.17% 40.24% -24.77% -
  Horiz. % 44.95% 46.79% 53.21% 118.35% 105.50% 75.23% 100.00%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 -
Price 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 0.6600 -
P/RPS 0.52 0.44 0.30 0.52 0.73 0.87 0.79 -6.73%
  YoY % 18.18% 46.67% -42.31% -28.77% -16.09% 10.13% -
  Horiz. % 65.82% 55.70% 37.97% 65.82% 92.41% 110.13% 100.00%
P/EPS 27.03 14.08 -7.68 13.56 15.22 39.05 29.60 -1.50%
  YoY % 91.97% 283.33% -156.64% -10.91% -61.02% 31.93% -
  Horiz. % 91.32% 47.57% -25.95% 45.81% 51.42% 131.93% 100.00%
EY 3.70 7.10 -13.02 7.38 6.57 2.56 3.38 1.52%
  YoY % -47.89% 154.53% -276.42% 12.33% 156.64% -24.26% -
  Horiz. % 109.47% 210.06% -385.21% 218.34% 194.38% 75.74% 100.00%
DY 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.51 0.44 1.10 1.74 0.92 1.02 -11.20%
  YoY % -1.96% 15.91% -60.00% -36.78% 89.13% -9.80% -
  Horiz. % 49.02% 50.00% 43.14% 107.84% 170.59% 90.20% 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