Highlights

[NYLEX] YoY Quarter Result on 2011-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Oct-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-Aug-2011  [#1]
Profit Trend QoQ -     -24.54%    YoY -     318.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 358,833 416,953 441,700 328,343 284,933 332,027 560,311 -7.15%
  YoY % -13.94% -5.60% 34.52% 15.24% -14.18% -40.74% -
  Horiz. % 64.04% 74.41% 78.83% 58.60% 50.85% 59.26% 100.00%
PBT 4,618 3,488 3,351 7,818 -2,438 15,043 20,075 -21.71%
  YoY % 32.40% 4.09% -57.14% 420.67% -116.21% -25.07% -
  Horiz. % 23.00% 17.37% 16.69% 38.94% -12.14% 74.93% 100.00%
Tax -2,047 -1,645 -1,081 -2,308 -16 -2,647 -5,187 -14.35%
  YoY % -24.44% -52.17% 53.16% -14,325.00% 99.40% 48.97% -
  Horiz. % 39.46% 31.71% 20.84% 44.50% 0.31% 51.03% 100.00%
NP 2,571 1,843 2,270 5,510 -2,454 12,396 14,888 -25.37%
  YoY % 39.50% -18.81% -58.80% 324.53% -119.80% -16.74% -
  Horiz. % 17.27% 12.38% 15.25% 37.01% -16.48% 83.26% 100.00%
NP to SH 2,925 2,334 2,189 5,495 -2,520 12,349 17,553 -25.81%
  YoY % 25.32% 6.62% -60.16% 318.06% -120.41% -29.65% -
  Horiz. % 16.66% 13.30% 12.47% 31.31% -14.36% 70.35% 100.00%
Tax Rate 44.33 % 47.16 % 32.26 % 29.52 % - % 17.60 % 25.84 % 9.41%
  YoY % -6.00% 46.19% 9.28% 0.00% 0.00% -31.89% -
  Horiz. % 171.56% 182.51% 124.85% 114.24% 0.00% 68.11% 100.00%
Total Cost 356,262 415,110 439,430 322,833 287,387 319,631 545,423 -6.85%
  YoY % -14.18% -5.53% 36.12% 12.33% -10.09% -41.40% -
  Horiz. % 65.32% 76.11% 80.57% 59.19% 52.69% 58.60% 100.00%
Net Worth 288,651 291,267 284,763 271,837 257,641 250,317 240,161 3.11%
  YoY % -0.90% 2.28% 4.76% 5.51% 2.93% 4.23% -
  Horiz. % 120.19% 121.28% 118.57% 113.19% 107.28% 104.23% 100.00%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 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
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 288,651 291,267 284,763 271,837 257,641 250,317 240,161 3.11%
  YoY % -0.90% 2.28% 4.76% 5.51% 2.93% 4.23% -
  Horiz. % 120.19% 121.28% 118.57% 113.19% 107.28% 104.23% 100.00%
NOSH 192,434 192,892 193,716 194,169 188,059 185,420 176,589 1.44%
  YoY % -0.24% -0.43% -0.23% 3.25% 1.42% 5.00% -
  Horiz. % 108.97% 109.23% 109.70% 109.96% 106.50% 105.00% 100.00%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 0.72 % 0.44 % 0.51 % 1.68 % -0.86 % 3.73 % 2.66 % -19.56%
  YoY % 63.64% -13.73% -69.64% 295.35% -123.06% 40.23% -
  Horiz. % 27.07% 16.54% 19.17% 63.16% -32.33% 140.23% 100.00%
ROE 1.01 % 0.80 % 0.77 % 2.02 % -0.98 % 4.93 % 7.31 % -28.09%
  YoY % 26.25% 3.90% -61.88% 306.12% -119.88% -32.56% -
  Horiz. % 13.82% 10.94% 10.53% 27.63% -13.41% 67.44% 100.00%
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 186.47 216.16 228.01 169.10 151.51 179.07 317.30 -8.47%
  YoY % -13.74% -5.20% 34.84% 11.61% -15.39% -43.56% -
  Horiz. % 58.77% 68.12% 71.86% 53.29% 47.75% 56.44% 100.00%
EPS 1.52 1.21 1.13 2.83 -1.34 6.66 9.94 -26.86%
  YoY % 25.62% 7.08% -60.07% 311.19% -120.12% -33.00% -
  Horiz. % 15.29% 12.17% 11.37% 28.47% -13.48% 67.00% 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 1.5100 1.4700 1.4000 1.3700 1.3500 1.3600 1.65%
  YoY % -0.66% 2.72% 5.00% 2.19% 1.48% -0.74% -
  Horiz. % 110.29% 111.03% 108.09% 102.94% 100.74% 99.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 184.64 214.55 227.29 168.96 146.62 170.85 288.32 -7.16%
  YoY % -13.94% -5.61% 34.52% 15.24% -14.18% -40.74% -
  Horiz. % 64.04% 74.41% 78.83% 58.60% 50.85% 59.26% 100.00%
EPS 1.51 1.20 1.13 2.83 -1.30 6.35 9.03 -25.77%
  YoY % 25.83% 6.19% -60.07% 317.69% -120.47% -29.68% -
  Horiz. % 16.72% 13.29% 12.51% 31.34% -14.40% 70.32% 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 1.4853 1.4988 1.4653 1.3988 1.3257 1.2881 1.2358 3.11%
  YoY % -0.90% 2.29% 4.75% 5.51% 2.92% 4.23% -
  Horiz. % 120.19% 121.28% 118.57% 113.19% 107.27% 104.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.6550 0.4900 0.5500 0.5500 0.7300 0.7000 1.1200 -
P/RPS 0.35 0.23 0.24 0.33 0.48 0.39 0.35 -
  YoY % 52.17% -4.17% -27.27% -31.25% 23.08% 11.43% -
  Horiz. % 100.00% 65.71% 68.57% 94.29% 137.14% 111.43% 100.00%
P/EPS 43.09 40.50 48.67 19.43 -54.48 10.51 11.27 25.03%
  YoY % 6.40% -16.79% 150.49% 135.66% -618.36% -6.74% -
  Horiz. % 382.34% 359.36% 431.85% 172.40% -483.41% 93.26% 100.00%
EY 2.32 2.47 2.05 5.15 -1.84 9.51 8.88 -20.04%
  YoY % -6.07% 20.49% -60.19% 379.89% -119.35% 7.09% -
  Horiz. % 26.13% 27.82% 23.09% 58.00% -20.72% 107.09% 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 0.44 0.32 0.37 0.39 0.53 0.52 0.82 -9.85%
  YoY % 37.50% -13.51% -5.13% -26.42% 1.92% -36.59% -
  Horiz. % 53.66% 39.02% 45.12% 47.56% 64.63% 63.41% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 -
Price 0.5750 0.5200 0.5400 0.5200 0.7900 0.7800 0.7800 -
P/RPS 0.31 0.24 0.24 0.31 0.52 0.44 0.25 3.65%
  YoY % 29.17% 0.00% -22.58% -40.38% 18.18% 76.00% -
  Horiz. % 124.00% 96.00% 96.00% 124.00% 208.00% 176.00% 100.00%
P/EPS 37.83 42.98 47.79 18.37 -58.96 11.71 7.85 29.95%
  YoY % -11.98% -10.06% 160.15% 131.16% -603.50% 49.17% -
  Horiz. % 481.91% 547.52% 608.79% 234.01% -751.08% 149.17% 100.00%
EY 2.64 2.33 2.09 5.44 -1.70 8.54 12.74 -23.06%
  YoY % 13.30% 11.48% -61.58% 420.00% -119.91% -32.97% -
  Horiz. % 20.72% 18.29% 16.41% 42.70% -13.34% 67.03% 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 0.38 0.34 0.37 0.37 0.58 0.58 0.57 -6.53%
  YoY % 11.76% -8.11% 0.00% -36.21% 0.00% 1.75% -
  Horiz. % 66.67% 59.65% 64.91% 64.91% 101.75% 101.75% 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.
 


 

260  304  509  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers