Highlights

[NYLEX] YoY Quarter Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     -5.81%    YoY -     -29.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 441,700 328,343 284,933 332,027 560,311 433,680 191,001 14.98%
  YoY % 34.52% 15.24% -14.18% -40.74% 29.20% 127.06% -
  Horiz. % 231.26% 171.91% 149.18% 173.84% 293.36% 227.06% 100.00%
PBT 3,351 7,818 -2,438 15,043 20,075 10,055 7,352 -12.26%
  YoY % -57.14% 420.67% -116.21% -25.07% 99.65% 36.77% -
  Horiz. % 45.58% 106.34% -33.16% 204.61% 273.05% 136.77% 100.00%
Tax -1,081 -2,308 -16 -2,647 -5,187 -1,760 -2,101 -10.48%
  YoY % 53.16% -14,325.00% 99.40% 48.97% -194.72% 16.23% -
  Horiz. % 51.45% 109.85% 0.76% 125.99% 246.88% 83.77% 100.00%
NP 2,270 5,510 -2,454 12,396 14,888 8,295 5,251 -13.03%
  YoY % -58.80% 324.53% -119.80% -16.74% 79.48% 57.97% -
  Horiz. % 43.23% 104.93% -46.73% 236.07% 283.53% 157.97% 100.00%
NP to SH 2,189 5,495 -2,520 12,349 17,553 8,292 5,203 -13.43%
  YoY % -60.16% 318.06% -120.41% -29.65% 111.69% 59.37% -
  Horiz. % 42.07% 105.61% -48.43% 237.34% 337.36% 159.37% 100.00%
Tax Rate 32.26 % 29.52 % - % 17.60 % 25.84 % 17.50 % 28.58 % 2.04%
  YoY % 9.28% 0.00% 0.00% -31.89% 47.66% -38.77% -
  Horiz. % 112.88% 103.29% 0.00% 61.58% 90.41% 61.23% 100.00%
Total Cost 439,430 322,833 287,387 319,631 545,423 425,385 185,750 15.42%
  YoY % 36.12% 12.33% -10.09% -41.40% 28.22% 129.01% -
  Horiz. % 236.57% 173.80% 154.72% 172.08% 293.63% 229.01% 100.00%
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
  YoY % 4.76% 5.51% 2.93% 4.23% 13.46% 25.01% -
  Horiz. % 168.18% 160.55% 152.16% 147.84% 141.84% 125.01% 100.00%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 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
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
  YoY % 4.76% 5.51% 2.93% 4.23% 13.46% 25.01% -
  Horiz. % 168.18% 160.55% 152.16% 147.84% 141.84% 125.01% 100.00%
NOSH 193,716 194,169 188,059 185,420 176,589 194,192 176,372 1.57%
  YoY % -0.23% 3.25% 1.42% 5.00% -9.06% 10.10% -
  Horiz. % 109.83% 110.09% 106.63% 105.13% 100.12% 110.10% 100.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 0.51 % 1.68 % -0.86 % 3.73 % 2.66 % 1.91 % 2.75 % -24.46%
  YoY % -69.64% 295.35% -123.06% 40.23% 39.27% -30.55% -
  Horiz. % 18.55% 61.09% -31.27% 135.64% 96.73% 69.45% 100.00%
ROE 0.77 % 2.02 % -0.98 % 4.93 % 7.31 % 3.92 % 3.07 % -20.57%
  YoY % -61.88% 306.12% -119.88% -32.56% 86.48% 27.69% -
  Horiz. % 25.08% 65.80% -31.92% 160.59% 238.11% 127.69% 100.00%
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 228.01 169.10 151.51 179.07 317.30 223.33 108.29 13.20%
  YoY % 34.84% 11.61% -15.39% -43.56% 42.08% 106.23% -
  Horiz. % 210.55% 156.15% 139.91% 165.36% 293.01% 206.23% 100.00%
EPS 1.13 2.83 -1.34 6.66 9.94 4.27 2.95 -14.77%
  YoY % -60.07% 311.19% -120.12% -33.00% 132.79% 44.75% -
  Horiz. % 38.31% 95.93% -45.42% 225.76% 336.95% 144.75% 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 1.4000 1.3700 1.3500 1.3600 1.0900 0.9600 7.35%
  YoY % 5.00% 2.19% 1.48% -0.74% 24.77% 13.54% -
  Horiz. % 153.13% 145.83% 142.71% 140.62% 141.67% 113.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 227.29 168.96 146.62 170.85 288.32 223.16 98.28 14.98%
  YoY % 34.52% 15.24% -14.18% -40.74% 29.20% 127.07% -
  Horiz. % 231.27% 171.92% 149.19% 173.84% 293.37% 227.07% 100.00%
EPS 1.13 2.83 -1.30 6.35 9.03 4.27 2.68 -13.39%
  YoY % -60.07% 317.69% -120.47% -29.68% 111.48% 59.33% -
  Horiz. % 42.16% 105.60% -48.51% 236.94% 336.94% 159.33% 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 1.4653 1.3988 1.3257 1.2881 1.2358 1.0892 0.8713 9.04%
  YoY % 4.75% 5.51% 2.92% 4.23% 13.46% 25.01% -
  Horiz. % 168.17% 160.54% 152.15% 147.84% 141.83% 125.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.5500 0.5500 0.7300 0.7000 1.1200 1.4800 0.9200 -
P/RPS 0.24 0.33 0.48 0.39 0.35 0.66 0.85 -18.99%
  YoY % -27.27% -31.25% 23.08% 11.43% -46.97% -22.35% -
  Horiz. % 28.24% 38.82% 56.47% 45.88% 41.18% 77.65% 100.00%
P/EPS 48.67 19.43 -54.48 10.51 11.27 34.66 31.19 7.69%
  YoY % 150.49% 135.66% -618.36% -6.74% -67.48% 11.13% -
  Horiz. % 156.04% 62.30% -174.67% 33.70% 36.13% 111.13% 100.00%
EY 2.05 5.15 -1.84 9.51 8.88 2.89 3.21 -7.20%
  YoY % -60.19% 379.89% -119.35% 7.09% 207.27% -9.97% -
  Horiz. % 63.86% 160.44% -57.32% 296.26% 276.64% 90.03% 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 0.37 0.39 0.53 0.52 0.82 1.36 0.96 -14.68%
  YoY % -5.13% -26.42% 1.92% -36.59% -39.71% 41.67% -
  Horiz. % 38.54% 40.62% 55.21% 54.17% 85.42% 141.67% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.5400 0.5200 0.7900 0.7800 0.7800 1.4800 1.1800 -
P/RPS 0.24 0.31 0.52 0.44 0.25 0.66 1.09 -22.27%
  YoY % -22.58% -40.38% 18.18% 76.00% -62.12% -39.45% -
  Horiz. % 22.02% 28.44% 47.71% 40.37% 22.94% 60.55% 100.00%
P/EPS 47.79 18.37 -58.96 11.71 7.85 34.66 40.00 3.01%
  YoY % 160.15% 131.16% -603.50% 49.17% -77.35% -13.35% -
  Horiz. % 119.48% 45.93% -147.40% 29.27% 19.62% 86.65% 100.00%
EY 2.09 5.44 -1.70 8.54 12.74 2.89 2.50 -2.94%
  YoY % -61.58% 420.00% -119.91% -32.97% 340.83% 15.60% -
  Horiz. % 83.60% 217.60% -68.00% 341.60% 509.60% 115.60% 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 0.37 0.37 0.58 0.58 0.57 1.36 1.23 -18.13%
  YoY % 0.00% -36.21% 0.00% 1.75% -58.09% 10.57% -
  Horiz. % 30.08% 30.08% 47.15% 47.15% 46.34% 110.57% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers