Highlights

[NYLEX] YoY Quarter Result on 2010-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-Aug-2010  [#1]
Profit Trend QoQ -     -153.48%    YoY -     -120.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 416,953 441,700 328,343 284,933 332,027 560,311 433,680 -0.65%
  YoY % -5.60% 34.52% 15.24% -14.18% -40.74% 29.20% -
  Horiz. % 96.14% 101.85% 75.71% 65.70% 76.56% 129.20% 100.00%
PBT 3,488 3,351 7,818 -2,438 15,043 20,075 10,055 -16.16%
  YoY % 4.09% -57.14% 420.67% -116.21% -25.07% 99.65% -
  Horiz. % 34.69% 33.33% 77.75% -24.25% 149.61% 199.65% 100.00%
Tax -1,645 -1,081 -2,308 -16 -2,647 -5,187 -1,760 -1.12%
  YoY % -52.17% 53.16% -14,325.00% 99.40% 48.97% -194.72% -
  Horiz. % 93.47% 61.42% 131.14% 0.91% 150.40% 294.72% 100.00%
NP 1,843 2,270 5,510 -2,454 12,396 14,888 8,295 -22.16%
  YoY % -18.81% -58.80% 324.53% -119.80% -16.74% 79.48% -
  Horiz. % 22.22% 27.37% 66.43% -29.58% 149.44% 179.48% 100.00%
NP to SH 2,334 2,189 5,495 -2,520 12,349 17,553 8,292 -19.03%
  YoY % 6.62% -60.16% 318.06% -120.41% -29.65% 111.69% -
  Horiz. % 28.15% 26.40% 66.27% -30.39% 148.93% 211.69% 100.00%
Tax Rate 47.16 % 32.26 % 29.52 % - % 17.60 % 25.84 % 17.50 % 17.95%
  YoY % 46.19% 9.28% 0.00% 0.00% -31.89% 47.66% -
  Horiz. % 269.49% 184.34% 168.69% 0.00% 100.57% 147.66% 100.00%
Total Cost 415,110 439,430 322,833 287,387 319,631 545,423 425,385 -0.41%
  YoY % -5.53% 36.12% 12.33% -10.09% -41.40% 28.22% -
  Horiz. % 97.58% 103.30% 75.89% 67.56% 75.14% 128.22% 100.00%
Net Worth 291,267 284,763 271,837 257,641 250,317 240,161 211,669 5.46%
  YoY % 2.28% 4.76% 5.51% 2.93% 4.23% 13.46% -
  Horiz. % 137.61% 134.53% 128.43% 121.72% 118.26% 113.46% 100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 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
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 291,267 284,763 271,837 257,641 250,317 240,161 211,669 5.46%
  YoY % 2.28% 4.76% 5.51% 2.93% 4.23% 13.46% -
  Horiz. % 137.61% 134.53% 128.43% 121.72% 118.26% 113.46% 100.00%
NOSH 192,892 193,716 194,169 188,059 185,420 176,589 194,192 -0.11%
  YoY % -0.43% -0.23% 3.25% 1.42% 5.00% -9.06% -
  Horiz. % 99.33% 99.76% 99.99% 96.84% 95.48% 90.94% 100.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 0.44 % 0.51 % 1.68 % -0.86 % 3.73 % 2.66 % 1.91 % -21.69%
  YoY % -13.73% -69.64% 295.35% -123.06% 40.23% 39.27% -
  Horiz. % 23.04% 26.70% 87.96% -45.03% 195.29% 139.27% 100.00%
ROE 0.80 % 0.77 % 2.02 % -0.98 % 4.93 % 7.31 % 3.92 % -23.25%
  YoY % 3.90% -61.88% 306.12% -119.88% -32.56% 86.48% -
  Horiz. % 20.41% 19.64% 51.53% -25.00% 125.77% 186.48% 100.00%
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 216.16 228.01 169.10 151.51 179.07 317.30 223.33 -0.54%
  YoY % -5.20% 34.84% 11.61% -15.39% -43.56% 42.08% -
  Horiz. % 96.79% 102.10% 75.72% 67.84% 80.18% 142.08% 100.00%
EPS 1.21 1.13 2.83 -1.34 6.66 9.94 4.27 -18.94%
  YoY % 7.08% -60.07% 311.19% -120.12% -33.00% 132.79% -
  Horiz. % 28.34% 26.46% 66.28% -31.38% 155.97% 232.79% 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 1.5100 1.4700 1.4000 1.3700 1.3500 1.3600 1.0900 5.58%
  YoY % 2.72% 5.00% 2.19% 1.48% -0.74% 24.77% -
  Horiz. % 138.53% 134.86% 128.44% 125.69% 123.85% 124.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 214.55 227.29 168.96 146.62 170.85 288.32 223.16 -0.65%
  YoY % -5.61% 34.52% 15.24% -14.18% -40.74% 29.20% -
  Horiz. % 96.14% 101.85% 75.71% 65.70% 76.56% 129.20% 100.00%
EPS 1.20 1.13 2.83 -1.30 6.35 9.03 4.27 -19.05%
  YoY % 6.19% -60.07% 317.69% -120.47% -29.68% 111.48% -
  Horiz. % 28.10% 26.46% 66.28% -30.44% 148.71% 211.48% 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 1.4988 1.4653 1.3988 1.3257 1.2881 1.2358 1.0892 5.46%
  YoY % 2.29% 4.75% 5.51% 2.92% 4.23% 13.46% -
  Horiz. % 137.61% 134.53% 128.42% 121.71% 118.26% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.4900 0.5500 0.5500 0.7300 0.7000 1.1200 1.4800 -
P/RPS 0.23 0.24 0.33 0.48 0.39 0.35 0.66 -16.10%
  YoY % -4.17% -27.27% -31.25% 23.08% 11.43% -46.97% -
  Horiz. % 34.85% 36.36% 50.00% 72.73% 59.09% 53.03% 100.00%
P/EPS 40.50 48.67 19.43 -54.48 10.51 11.27 34.66 2.63%
  YoY % -16.79% 150.49% 135.66% -618.36% -6.74% -67.48% -
  Horiz. % 116.85% 140.42% 56.06% -157.18% 30.32% 32.52% 100.00%
EY 2.47 2.05 5.15 -1.84 9.51 8.88 2.89 -2.58%
  YoY % 20.49% -60.19% 379.89% -119.35% 7.09% 207.27% -
  Horiz. % 85.47% 70.93% 178.20% -63.67% 329.07% 307.27% 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 0.32 0.37 0.39 0.53 0.52 0.82 1.36 -21.41%
  YoY % -13.51% -5.13% -26.42% 1.92% -36.59% -39.71% -
  Horiz. % 23.53% 27.21% 28.68% 38.97% 38.24% 60.29% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 30/10/07 -
Price 0.5200 0.5400 0.5200 0.7900 0.7800 0.7800 1.4800 -
P/RPS 0.24 0.24 0.31 0.52 0.44 0.25 0.66 -15.50%
  YoY % 0.00% -22.58% -40.38% 18.18% 76.00% -62.12% -
  Horiz. % 36.36% 36.36% 46.97% 78.79% 66.67% 37.88% 100.00%
P/EPS 42.98 47.79 18.37 -58.96 11.71 7.85 34.66 3.65%
  YoY % -10.06% 160.15% 131.16% -603.50% 49.17% -77.35% -
  Horiz. % 124.00% 137.88% 53.00% -170.11% 33.79% 22.65% 100.00%
EY 2.33 2.09 5.44 -1.70 8.54 12.74 2.89 -3.52%
  YoY % 11.48% -61.58% 420.00% -119.91% -32.97% 340.83% -
  Horiz. % 80.62% 72.32% 188.24% -58.82% 295.50% 440.83% 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 0.34 0.37 0.37 0.58 0.58 0.57 1.36 -20.61%
  YoY % -8.11% 0.00% -36.21% 0.00% 1.75% -58.09% -
  Horiz. % 25.00% 27.21% 27.21% 42.65% 42.65% 41.91% 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.
 


 

284  253  593  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 MNC 0.1150.00 
 GPACKET-WB 0.270.00 
 ECOWLD 0.665+0.02 
 VELESTO 0.3050.00 

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. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
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