Highlights

[NYLEX] YoY 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 -     -25.48%    YoY -     169.01%
Quarter Report


View:


Show?  YoY % Horiz. %

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 444,005 380,668 254,428 297,833 337,758 476,473 428,604 0.59%
  YoY % 16.64% 49.62% -14.57% -11.82% -29.11% 11.17% -
  Horiz. % 103.59% 88.82% 59.36% 69.49% 78.80% 111.17% 100.00%
PBT 5,396 5,745 6,154 10,257 -13,853 25,234 26,375 -23.22%
  YoY % -6.07% -6.65% -40.00% 174.04% -154.90% -4.33% -
  Horiz. % 20.46% 21.78% 23.33% 38.89% -52.52% 95.67% 100.00%
Tax -3,393 -1,604 -1,230 -1,078 175 -6,766 -6,047 -9.17%
  YoY % -111.53% -30.41% -14.10% -716.00% 102.59% -11.89% -
  Horiz. % 56.11% 26.53% 20.34% 17.83% -2.89% 111.89% 100.00%
NP 2,003 4,141 4,924 9,179 -13,678 18,468 20,328 -32.01%
  YoY % -51.63% -15.90% -46.36% 167.11% -174.06% -9.15% -
  Horiz. % 9.85% 20.37% 24.22% 45.15% -67.29% 90.85% 100.00%
NP to SH 2,152 3,964 4,875 9,203 -13,335 18,338 20,568 -31.33%
  YoY % -45.71% -18.69% -47.03% 169.01% -172.72% -10.84% -
  Horiz. % 10.46% 19.27% 23.70% 44.74% -64.83% 89.16% 100.00%
Tax Rate 62.88 % 27.92 % 19.99 % 10.51 % - % 26.81 % 22.93 % 18.29%
  YoY % 125.21% 39.67% 90.20% 0.00% 0.00% 16.92% -
  Horiz. % 274.23% 121.76% 87.18% 45.84% 0.00% 116.92% 100.00%
Total Cost 442,002 376,527 249,504 288,654 351,436 458,005 408,276 1.33%
  YoY % 17.39% 50.91% -13.56% -17.86% -23.27% 12.18% -
  Horiz. % 108.26% 92.22% 61.11% 70.70% 86.08% 112.18% 100.00%
Net Worth 283,055 279,811 263,513 255,536 233,141 225,339 180,390 7.79%
  YoY % 1.16% 6.18% 3.12% 9.61% 3.46% 24.92% -
  Horiz. % 156.91% 155.11% 146.08% 141.66% 129.24% 124.92% 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 - - - - - - 5,305 -
  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 % - % - % - % - % - % - % 25.80 % -
  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 283,055 279,811 263,513 255,536 233,141 225,339 180,390 7.79%
  YoY % 1.16% 6.18% 3.12% 9.61% 3.46% 24.92% -
  Horiz. % 156.91% 155.11% 146.08% 141.66% 129.24% 124.92% 100.00%
NOSH 193,873 194,313 188,223 185,171 176,622 194,258 176,852 1.54%
  YoY % -0.23% 3.24% 1.65% 4.84% -9.08% 9.84% -
  Horiz. % 109.62% 109.87% 106.43% 104.70% 99.87% 109.84% 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 0.45 % 1.09 % 1.94 % 3.08 % -4.05 % 3.88 % 4.74 % -32.43%
  YoY % -58.72% -43.81% -37.01% 176.05% -204.38% -18.14% -
  Horiz. % 9.49% 23.00% 40.93% 64.98% -85.44% 81.86% 100.00%
ROE 0.76 % 1.42 % 1.85 % 3.60 % -5.72 % 8.14 % 11.40 % -36.30%
  YoY % -46.48% -23.24% -48.61% 162.94% -170.27% -28.60% -
  Horiz. % 6.67% 12.46% 16.23% 31.58% -50.18% 71.40% 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 229.02 195.90 135.17 160.84 191.23 245.28 242.35 -0.94%
  YoY % 16.91% 44.93% -15.96% -15.89% -22.04% 1.21% -
  Horiz. % 94.50% 80.83% 55.77% 66.37% 78.91% 101.21% 100.00%
EPS 1.11 2.04 2.59 4.97 -7.55 9.44 11.63 -32.37%
  YoY % -45.59% -21.24% -47.89% 165.83% -179.98% -18.83% -
  Horiz. % 9.54% 17.54% 22.27% 42.73% -64.92% 81.17% 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 228.47 195.88 130.92 153.26 173.80 245.18 220.55 0.59%
  YoY % 16.64% 49.62% -14.58% -11.82% -29.11% 11.17% -
  Horiz. % 103.59% 88.81% 59.36% 69.49% 78.80% 111.17% 100.00%
EPS 1.11 2.04 2.51 4.74 -6.86 9.44 10.58 -31.30%
  YoY % -45.59% -18.73% -47.05% 169.10% -172.67% -10.78% -
  Horiz. % 10.49% 19.28% 23.72% 44.80% -64.84% 89.22% 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 1.4565 1.4398 1.3560 1.3149 1.1997 1.1595 0.9282 7.79%
  YoY % 1.16% 6.18% 3.13% 9.60% 3.47% 24.92% -
  Horiz. % 156.92% 155.12% 146.09% 141.66% 129.25% 124.92% 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 0.24 0.28 0.50 0.44 0.40 0.61 0.48 -10.90%
  YoY % -14.29% -44.00% 13.64% 10.00% -34.43% 27.08% -
  Horiz. % 50.00% 58.33% 104.17% 91.67% 83.33% 127.08% 100.00%
P/EPS 48.65 26.96 26.25 14.08 -10.20 15.89 10.06 30.01%
  YoY % 80.45% 2.70% 86.43% 238.04% -164.19% 57.95% -
  Horiz. % 483.60% 267.99% 260.93% 139.96% -101.39% 157.95% 100.00%
EY 2.06 3.71 3.81 7.10 -9.81 6.29 9.94 -23.05%
  YoY % -44.47% -2.62% -46.34% 172.38% -255.96% -36.72% -
  Horiz. % 20.72% 37.32% 38.33% 71.43% -98.69% 63.28% 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 0.21 0.30 0.52 0.44 0.30 0.52 0.73 -18.74%
  YoY % -30.00% -42.31% 18.18% 46.67% -42.31% -28.77% -
  Horiz. % 28.77% 41.10% 71.23% 60.27% 41.10% 71.23% 100.00%
P/EPS 44.14 28.43 27.03 14.08 -7.68 13.56 15.22 19.40%
  YoY % 55.26% 5.18% 91.97% 283.33% -156.64% -10.91% -
  Horiz. % 290.01% 186.79% 177.60% 92.51% -50.46% 89.09% 100.00%
EY 2.27 3.52 3.70 7.10 -13.02 7.38 6.57 -16.22%
  YoY % -35.51% -4.86% -47.89% 154.53% -276.42% 12.33% -
  Horiz. % 34.55% 53.58% 56.32% 108.07% -198.17% 112.33% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers