Highlights

[NYLEX] YoY Quarter Result on 2010-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Nov-2010  [#2]
Profit Trend QoQ -     293.45%    YoY -     -47.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 446,601 444,005 380,668 254,428 297,833 337,758 476,473 -1.07%
  YoY % 0.58% 16.64% 49.62% -14.57% -11.82% -29.11% -
  Horiz. % 93.73% 93.19% 79.89% 53.40% 62.51% 70.89% 100.00%
PBT 6,006 5,396 5,745 6,154 10,257 -13,853 25,234 -21.26%
  YoY % 11.30% -6.07% -6.65% -40.00% 174.04% -154.90% -
  Horiz. % 23.80% 21.38% 22.77% 24.39% 40.65% -54.90% 100.00%
Tax -2,378 -3,393 -1,604 -1,230 -1,078 175 -6,766 -15.98%
  YoY % 29.91% -111.53% -30.41% -14.10% -716.00% 102.59% -
  Horiz. % 35.15% 50.15% 23.71% 18.18% 15.93% -2.59% 100.00%
NP 3,628 2,003 4,141 4,924 9,179 -13,678 18,468 -23.74%
  YoY % 81.13% -51.63% -15.90% -46.36% 167.11% -174.06% -
  Horiz. % 19.64% 10.85% 22.42% 26.66% 49.70% -74.06% 100.00%
NP to SH 3,621 2,152 3,964 4,875 9,203 -13,335 18,338 -23.67%
  YoY % 68.26% -45.71% -18.69% -47.03% 169.01% -172.72% -
  Horiz. % 19.75% 11.74% 21.62% 26.58% 50.19% -72.72% 100.00%
Tax Rate 39.59 % 62.88 % 27.92 % 19.99 % 10.51 % - % 26.81 % 6.71%
  YoY % -37.04% 125.21% 39.67% 90.20% 0.00% 0.00% -
  Horiz. % 147.67% 234.54% 104.14% 74.56% 39.20% 0.00% 100.00%
Total Cost 442,973 442,002 376,527 249,504 288,654 351,436 458,005 -0.55%
  YoY % 0.22% 17.39% 50.91% -13.56% -17.86% -23.27% -
  Horiz. % 96.72% 96.51% 82.21% 54.48% 63.02% 76.73% 100.00%
Net Worth 288,909 283,055 279,811 263,513 255,536 233,141 225,339 4.22%
  YoY % 2.07% 1.16% 6.18% 3.12% 9.61% 3.46% -
  Horiz. % 128.21% 125.61% 124.17% 116.94% 113.40% 103.46% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 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
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 288,909 283,055 279,811 263,513 255,536 233,141 225,339 4.22%
  YoY % 2.07% 1.16% 6.18% 3.12% 9.61% 3.46% -
  Horiz. % 128.21% 125.61% 124.17% 116.94% 113.40% 103.46% 100.00%
NOSH 192,606 193,873 194,313 188,223 185,171 176,622 194,258 -0.14%
  YoY % -0.65% -0.23% 3.24% 1.65% 4.84% -9.08% -
  Horiz. % 99.15% 99.80% 100.03% 96.89% 95.32% 90.92% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 0.81 % 0.45 % 1.09 % 1.94 % 3.08 % -4.05 % 3.88 % -22.96%
  YoY % 80.00% -58.72% -43.81% -37.01% 176.05% -204.38% -
  Horiz. % 20.88% 11.60% 28.09% 50.00% 79.38% -104.38% 100.00%
ROE 1.25 % 0.76 % 1.42 % 1.85 % 3.60 % -5.72 % 8.14 % -26.80%
  YoY % 64.47% -46.48% -23.24% -48.61% 162.94% -170.27% -
  Horiz. % 15.36% 9.34% 17.44% 22.73% 44.23% -70.27% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 231.87 229.02 195.90 135.17 160.84 191.23 245.28 -0.93%
  YoY % 1.24% 16.91% 44.93% -15.96% -15.89% -22.04% -
  Horiz. % 94.53% 93.37% 79.87% 55.11% 65.57% 77.96% 100.00%
EPS 1.88 1.11 2.04 2.59 4.97 -7.55 9.44 -23.56%
  YoY % 69.37% -45.59% -21.24% -47.89% 165.83% -179.98% -
  Horiz. % 19.92% 11.76% 21.61% 27.44% 52.65% -79.98% 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 1.5000 1.4600 1.4400 1.4000 1.3800 1.3200 1.1600 4.37%
  YoY % 2.74% 1.39% 2.86% 1.45% 4.55% 13.79% -
  Horiz. % 129.31% 125.86% 124.14% 120.69% 118.97% 113.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 229.81 228.47 195.88 130.92 153.26 173.80 245.18 -1.07%
  YoY % 0.59% 16.64% 49.62% -14.58% -11.82% -29.11% -
  Horiz. % 93.73% 93.18% 79.89% 53.40% 62.51% 70.89% 100.00%
EPS 1.86 1.11 2.04 2.51 4.74 -6.86 9.44 -23.70%
  YoY % 67.57% -45.59% -18.73% -47.05% 169.10% -172.67% -
  Horiz. % 19.70% 11.76% 21.61% 26.59% 50.21% -72.67% 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 1.4866 1.4565 1.4398 1.3560 1.3149 1.1997 1.1595 4.22%
  YoY % 2.07% 1.16% 6.18% 3.13% 9.60% 3.47% -
  Horiz. % 128.21% 125.61% 124.17% 116.95% 113.40% 103.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.5300 0.5400 0.5500 0.6800 0.7000 0.7700 1.5000 -
P/RPS 0.23 0.24 0.28 0.50 0.44 0.40 0.61 -14.99%
  YoY % -4.17% -14.29% -44.00% 13.64% 10.00% -34.43% -
  Horiz. % 37.70% 39.34% 45.90% 81.97% 72.13% 65.57% 100.00%
P/EPS 28.19 48.65 26.96 26.25 14.08 -10.20 15.89 10.02%
  YoY % -42.06% 80.45% 2.70% 86.43% 238.04% -164.19% -
  Horiz. % 177.41% 306.17% 169.67% 165.20% 88.61% -64.19% 100.00%
EY 3.55 2.06 3.71 3.81 7.10 -9.81 6.29 -9.09%
  YoY % 72.33% -44.47% -2.62% -46.34% 172.38% -255.96% -
  Horiz. % 56.44% 32.75% 58.98% 60.57% 112.88% -155.96% 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 0.35 0.37 0.38 0.49 0.51 0.58 1.29 -19.52%
  YoY % -5.41% -2.63% -22.45% -3.92% -12.07% -55.04% -
  Horiz. % 27.13% 28.68% 29.46% 37.98% 39.53% 44.96% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 -
Price 0.5250 0.4900 0.5800 0.7000 0.7000 0.5800 1.2800 -
P/RPS 0.23 0.21 0.30 0.52 0.44 0.30 0.52 -12.70%
  YoY % 9.52% -30.00% -42.31% 18.18% 46.67% -42.31% -
  Horiz. % 44.23% 40.38% 57.69% 100.00% 84.62% 57.69% 100.00%
P/EPS 27.93 44.14 28.43 27.03 14.08 -7.68 13.56 12.79%
  YoY % -36.72% 55.26% 5.18% 91.97% 283.33% -156.64% -
  Horiz. % 205.97% 325.52% 209.66% 199.34% 103.83% -56.64% 100.00%
EY 3.58 2.27 3.52 3.70 7.10 -13.02 7.38 -11.35%
  YoY % 57.71% -35.51% -4.86% -47.89% 154.53% -276.42% -
  Horiz. % 48.51% 30.76% 47.70% 50.14% 96.21% -176.42% 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 0.35 0.34 0.40 0.50 0.51 0.44 1.10 -17.36%
  YoY % 2.94% -15.00% -20.00% -1.96% 15.91% -60.00% -
  Horiz. % 31.82% 30.91% 36.36% 45.45% 46.36% 40.00% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers