Highlights

[NYLEX] YoY Quarter Result on 2007-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2007
Admission Sponsor -
Sponsor -
Financial Year 31-May-2007
Quarter 31-May-2007  [#4]
Profit Trend QoQ -     5.86%    YoY -     229.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 296,699 250,135 456,691 492,068 178,401 192,212 134,828 14.04%
  YoY % 18.62% -45.23% -7.19% 175.82% -7.19% 42.56% -
  Horiz. % 220.06% 185.52% 338.72% 364.96% 132.32% 142.56% 100.00%
PBT 4,597 8,086 16,891 5,158 4,413 8,132 13,611 -16.54%
  YoY % -43.15% -52.13% 227.47% 16.88% -45.73% -40.25% -
  Horiz. % 33.77% 59.41% 124.10% 37.90% 32.42% 59.75% 100.00%
Tax -45 3,902 -322 1,816 -1,972 -1,811 -27,272 -65.61%
  YoY % -101.15% 1,311.80% -117.73% 192.09% -8.89% 93.36% -
  Horiz. % 0.17% -14.31% 1.18% -6.66% 7.23% 6.64% 100.00%
NP 4,552 11,988 16,569 6,974 2,441 6,321 -13,661 -
  YoY % -62.03% -27.65% 137.58% 185.70% -61.38% 146.27% -
  Horiz. % -33.32% -87.75% -121.29% -51.05% -17.87% -46.27% 100.00%
NP to SH 4,712 13,111 17,004 6,936 2,104 6,321 10,786 -12.89%
  YoY % -64.06% -22.89% 145.16% 229.66% -66.71% -41.40% -
  Horiz. % 43.69% 121.56% 157.65% 64.31% 19.51% 58.60% 100.00%
Tax Rate 0.98 % -48.26 % 1.91 % -35.21 % 44.69 % 22.27 % 200.37 % -58.78%
  YoY % 102.03% -2,626.70% 105.42% -178.79% 100.67% -88.89% -
  Horiz. % 0.49% -24.09% 0.95% -17.57% 22.30% 11.11% 100.00%
Total Cost 292,147 238,147 440,122 485,094 175,960 185,891 148,489 11.93%
  YoY % 22.68% -45.89% -9.27% 175.68% -5.34% 25.19% -
  Horiz. % 196.75% 160.38% 296.40% 326.69% 118.50% 125.19% 100.00%
Net Worth 265,756 235,515 222,026 207,885 164,430 118,298 143,459 10.82%
  YoY % 12.84% 6.08% 6.80% 26.43% 39.00% -17.54% -
  Horiz. % 185.25% 164.17% 154.77% 144.91% 114.62% 82.46% 100.00%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - 8,122 4,857 7,072 - - -
  YoY % 0.00% 0.00% 67.24% -31.32% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.86% 68.68% 100.00% - -
Div Payout % - % - % 47.77 % 70.03 % 336.13 % - % - % -
  YoY % 0.00% 0.00% -31.79% -79.17% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 14.21% 20.83% 100.00% - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 265,756 235,515 222,026 207,885 164,430 118,298 143,459 10.82%
  YoY % 12.84% 6.08% 6.80% 26.43% 39.00% -17.54% -
  Horiz. % 185.25% 164.17% 154.77% 144.91% 114.62% 82.46% 100.00%
NOSH 188,480 185,445 180,509 194,285 176,806 176,564 177,110 1.04%
  YoY % 1.64% 2.73% -7.09% 9.89% 0.14% -0.31% -
  Horiz. % 106.42% 104.71% 101.92% 109.70% 99.83% 99.69% 100.00%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 1.53 % 4.79 % 3.63 % 1.42 % 1.37 % 3.29 % -10.13 % -
  YoY % -68.06% 31.96% 155.63% 3.65% -58.36% 132.48% -
  Horiz. % -15.10% -47.29% -35.83% -14.02% -13.52% -32.48% 100.00%
ROE 1.77 % 5.57 % 7.66 % 3.34 % 1.28 % 5.34 % 7.52 % -21.41%
  YoY % -68.22% -27.28% 129.34% 160.94% -76.03% -28.99% -
  Horiz. % 23.54% 74.07% 101.86% 44.41% 17.02% 71.01% 100.00%
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 157.42 134.88 253.00 253.27 100.90 108.86 76.13 12.87%
  YoY % 16.71% -46.69% -0.11% 151.01% -7.31% 42.99% -
  Horiz. % 206.78% 177.17% 332.33% 332.68% 132.54% 142.99% 100.00%
EPS 2.50 7.07 9.42 3.57 1.19 3.58 -6.09 -
  YoY % -64.64% -24.95% 163.87% 200.00% -66.76% 158.78% -
  Horiz. % -41.05% -116.09% -154.68% -58.62% -19.54% -58.78% 100.00%
DPS 0.00 0.00 4.50 2.50 4.00 0.00 0.00 -
  YoY % 0.00% 0.00% 80.00% -37.50% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.50% 62.50% 100.00% - -
NAPS 1.4100 1.2700 1.2300 1.0700 0.9300 0.6700 0.8100 9.67%
  YoY % 11.02% 3.25% 14.95% 15.05% 38.81% -17.28% -
  Horiz. % 174.07% 156.79% 151.85% 132.10% 114.81% 82.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 152.67 128.71 235.00 253.20 91.80 98.91 69.38 14.04%
  YoY % 18.62% -45.23% -7.19% 175.82% -7.19% 42.56% -
  Horiz. % 220.05% 185.51% 338.71% 364.95% 132.31% 142.56% 100.00%
EPS 2.42 6.75 8.75 3.57 1.08 3.25 5.55 -12.91%
  YoY % -64.15% -22.86% 145.10% 230.56% -66.77% -41.44% -
  Horiz. % 43.60% 121.62% 157.66% 64.32% 19.46% 58.56% 100.00%
DPS 0.00 0.00 4.18 2.50 3.64 0.00 0.00 -
  YoY % 0.00% 0.00% 67.20% -31.32% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 114.84% 68.68% 100.00% - -
NAPS 1.3675 1.2119 1.1425 1.0697 0.8461 0.6087 0.7382 10.82%
  YoY % 12.84% 6.07% 6.81% 26.43% 39.00% -17.54% -
  Horiz. % 185.25% 164.17% 154.77% 144.91% 114.62% 82.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.7000 0.5400 1.3200 1.3800 1.0100 0.6100 0.6900 -
P/RPS 0.44 0.40 0.52 0.54 1.00 0.56 0.91 -11.40%
  YoY % 10.00% -23.08% -3.70% -46.00% 78.57% -38.46% -
  Horiz. % 48.35% 43.96% 57.14% 59.34% 109.89% 61.54% 100.00%
P/EPS 28.00 7.64 14.01 38.66 84.87 17.04 11.33 16.27%
  YoY % 266.49% -45.47% -63.76% -54.45% 398.06% 50.40% -
  Horiz. % 247.13% 67.43% 123.65% 341.22% 749.07% 150.40% 100.00%
EY 3.57 13.09 7.14 2.59 1.18 5.87 8.83 -14.00%
  YoY % -72.73% 83.33% 175.68% 119.49% -79.90% -33.52% -
  Horiz. % 40.43% 148.24% 80.86% 29.33% 13.36% 66.48% 100.00%
DY 0.00 0.00 3.41 1.81 3.96 0.00 0.00 -
  YoY % 0.00% 0.00% 88.40% -54.29% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 86.11% 45.71% 100.00% - -
P/NAPS 0.50 0.43 1.07 1.29 1.09 0.91 0.85 -8.46%
  YoY % 16.28% -59.81% -17.05% 18.35% 19.78% 7.06% -
  Horiz. % 58.82% 50.59% 125.88% 151.76% 128.24% 107.06% 100.00%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 28/07/06 28/07/05 29/07/04 -
Price 0.9000 0.6600 1.1500 1.5500 0.9600 0.6500 0.8000 -
P/RPS 0.57 0.49 0.45 0.61 0.95 0.60 1.05 -9.68%
  YoY % 16.33% 8.89% -26.23% -35.79% 58.33% -42.86% -
  Horiz. % 54.29% 46.67% 42.86% 58.10% 90.48% 57.14% 100.00%
P/EPS 36.00 9.34 12.21 43.42 80.67 18.16 13.14 18.28%
  YoY % 285.44% -23.51% -71.88% -46.18% 344.22% 38.20% -
  Horiz. % 273.97% 71.08% 92.92% 330.44% 613.93% 138.20% 100.00%
EY 2.78 10.71 8.19 2.30 1.24 5.51 7.61 -15.44%
  YoY % -74.04% 30.77% 256.09% 85.48% -77.50% -27.60% -
  Horiz. % 36.53% 140.74% 107.62% 30.22% 16.29% 72.40% 100.00%
DY 0.00 0.00 3.91 1.61 4.17 0.00 0.00 -
  YoY % 0.00% 0.00% 142.86% -61.39% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 93.76% 38.61% 100.00% - -
P/NAPS 0.64 0.52 0.93 1.45 1.03 0.97 0.99 -7.01%
  YoY % 23.08% -44.09% -35.86% 40.78% 6.19% -2.02% -
  Horiz. % 64.65% 52.53% 93.94% 146.46% 104.04% 97.98% 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.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers