Highlights

[NYLEX] YoY Quarter Result on 2009-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 31-May-2009  [#4]
Profit Trend QoQ -     599.85%    YoY -     -22.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 434,709 392,010 296,699 250,135 456,691 492,068 178,401 15.99%
  YoY % 10.89% 32.12% 18.62% -45.23% -7.19% 175.82% -
  Horiz. % 243.67% 219.74% 166.31% 140.21% 255.99% 275.82% 100.00%
PBT 5,189 7,977 4,597 8,086 16,891 5,158 4,413 2.73%
  YoY % -34.95% 73.53% -43.15% -52.13% 227.47% 16.88% -
  Horiz. % 117.58% 180.76% 104.17% 183.23% 382.76% 116.88% 100.00%
Tax -1,274 -981 -45 3,902 -322 1,816 -1,972 -7.02%
  YoY % -29.87% -2,080.00% -101.15% 1,311.80% -117.73% 192.09% -
  Horiz. % 64.60% 49.75% 2.28% -197.87% 16.33% -92.09% 100.00%
NP 3,915 6,996 4,552 11,988 16,569 6,974 2,441 8.18%
  YoY % -44.04% 53.69% -62.03% -27.65% 137.58% 185.70% -
  Horiz. % 160.39% 286.60% 186.48% 491.11% 678.78% 285.70% 100.00%
NP to SH 4,286 7,282 4,712 13,111 17,004 6,936 2,104 12.58%
  YoY % -41.14% 54.54% -64.06% -22.89% 145.16% 229.66% -
  Horiz. % 203.71% 346.10% 223.95% 623.15% 808.17% 329.66% 100.00%
Tax Rate 24.55 % 12.30 % 0.98 % -48.26 % 1.91 % -35.21 % 44.69 % -9.49%
  YoY % 99.59% 1,155.10% 102.03% -2,626.70% 105.42% -178.79% -
  Horiz. % 54.93% 27.52% 2.19% -107.99% 4.27% -78.79% 100.00%
Total Cost 430,794 385,014 292,147 238,147 440,122 485,094 175,960 16.08%
  YoY % 11.89% 31.79% 22.68% -45.89% -9.27% 175.68% -
  Horiz. % 244.82% 218.81% 166.03% 135.34% 250.13% 275.68% 100.00%
Net Worth 285,086 269,919 265,756 235,515 222,026 207,885 164,430 9.60%
  YoY % 5.62% 1.57% 12.84% 6.08% 6.80% 26.43% -
  Horiz. % 173.38% 164.15% 161.62% 143.23% 135.03% 126.43% 100.00%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 3,878 5,534 - - 8,122 4,857 7,072 -9.52%
  YoY % -29.91% 0.00% 0.00% 0.00% 67.24% -31.32% -
  Horiz. % 54.84% 78.25% 0.00% 0.00% 114.86% 68.68% 100.00%
Div Payout % 90.50 % 76.00 % - % - % 47.77 % 70.03 % 336.13 % -19.63%
  YoY % 19.08% 0.00% 0.00% 0.00% -31.79% -79.17% -
  Horiz. % 26.92% 22.61% 0.00% 0.00% 14.21% 20.83% 100.00%
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 285,086 269,919 265,756 235,515 222,026 207,885 164,430 9.60%
  YoY % 5.62% 1.57% 12.84% 6.08% 6.80% 26.43% -
  Horiz. % 173.38% 164.15% 161.62% 143.23% 135.03% 126.43% 100.00%
NOSH 193,936 194,186 188,480 185,445 180,509 194,285 176,806 1.55%
  YoY % -0.13% 3.03% 1.64% 2.73% -7.09% 9.89% -
  Horiz. % 109.69% 109.83% 106.60% 104.89% 102.09% 109.89% 100.00%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 0.90 % 1.78 % 1.53 % 4.79 % 3.63 % 1.42 % 1.37 % -6.76%
  YoY % -49.44% 16.34% -68.06% 31.96% 155.63% 3.65% -
  Horiz. % 65.69% 129.93% 111.68% 349.64% 264.96% 103.65% 100.00%
ROE 1.50 % 2.70 % 1.77 % 5.57 % 7.66 % 3.34 % 1.28 % 2.68%
  YoY % -44.44% 52.54% -68.22% -27.28% 129.34% 160.94% -
  Horiz. % 117.19% 210.94% 138.28% 435.16% 598.44% 260.94% 100.00%
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 224.15 201.87 157.42 134.88 253.00 253.27 100.90 14.21%
  YoY % 11.04% 28.24% 16.71% -46.69% -0.11% 151.01% -
  Horiz. % 222.15% 200.07% 156.02% 133.68% 250.74% 251.01% 100.00%
EPS 2.21 3.75 2.50 7.07 9.42 3.57 1.19 10.86%
  YoY % -41.07% 50.00% -64.64% -24.95% 163.87% 200.00% -
  Horiz. % 185.71% 315.13% 210.08% 594.12% 791.60% 300.00% 100.00%
DPS 2.00 2.85 0.00 0.00 4.50 2.50 4.00 -10.90%
  YoY % -29.82% 0.00% 0.00% 0.00% 80.00% -37.50% -
  Horiz. % 50.00% 71.25% 0.00% 0.00% 112.50% 62.50% 100.00%
NAPS 1.4700 1.3900 1.4100 1.2700 1.2300 1.0700 0.9300 7.92%
  YoY % 5.76% -1.42% 11.02% 3.25% 14.95% 15.05% -
  Horiz. % 158.06% 149.46% 151.61% 136.56% 132.26% 115.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 223.69 201.72 152.67 128.71 235.00 253.20 91.80 15.99%
  YoY % 10.89% 32.13% 18.62% -45.23% -7.19% 175.82% -
  Horiz. % 243.67% 219.74% 166.31% 140.21% 255.99% 275.82% 100.00%
EPS 2.21 3.75 2.42 6.75 8.75 3.57 1.08 12.66%
  YoY % -41.07% 54.96% -64.15% -22.86% 145.10% 230.56% -
  Horiz. % 204.63% 347.22% 224.07% 625.00% 810.19% 330.56% 100.00%
DPS 2.00 2.85 0.00 0.00 4.18 2.50 3.64 -9.49%
  YoY % -29.82% 0.00% 0.00% 0.00% 67.20% -31.32% -
  Horiz. % 54.95% 78.30% 0.00% 0.00% 114.84% 68.68% 100.00%
NAPS 1.4670 1.3889 1.3675 1.2119 1.1425 1.0697 0.8461 9.60%
  YoY % 5.62% 1.56% 12.84% 6.07% 6.81% 26.43% -
  Horiz. % 173.38% 164.15% 161.62% 143.23% 135.03% 126.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.5400 0.6100 0.7000 0.5400 1.3200 1.3800 1.0100 -
P/RPS 0.24 0.30 0.44 0.40 0.52 0.54 1.00 -21.15%
  YoY % -20.00% -31.82% 10.00% -23.08% -3.70% -46.00% -
  Horiz. % 24.00% 30.00% 44.00% 40.00% 52.00% 54.00% 100.00%
P/EPS 24.43 16.27 28.00 7.64 14.01 38.66 84.87 -18.73%
  YoY % 50.15% -41.89% 266.49% -45.47% -63.76% -54.45% -
  Horiz. % 28.79% 19.17% 32.99% 9.00% 16.51% 45.55% 100.00%
EY 4.09 6.15 3.57 13.09 7.14 2.59 1.18 23.00%
  YoY % -33.50% 72.27% -72.73% 83.33% 175.68% 119.49% -
  Horiz. % 346.61% 521.19% 302.54% 1,109.32% 605.08% 219.49% 100.00%
DY 3.70 4.67 0.00 0.00 3.41 1.81 3.96 -1.12%
  YoY % -20.77% 0.00% 0.00% 0.00% 88.40% -54.29% -
  Horiz. % 93.43% 117.93% 0.00% 0.00% 86.11% 45.71% 100.00%
P/NAPS 0.37 0.44 0.50 0.43 1.07 1.29 1.09 -16.47%
  YoY % -15.91% -12.00% 16.28% -59.81% -17.05% 18.35% -
  Horiz. % 33.94% 40.37% 45.87% 39.45% 98.17% 118.35% 100.00%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 28/07/06 -
Price 0.5600 0.5900 0.9000 0.6600 1.1500 1.5500 0.9600 -
P/RPS 0.25 0.29 0.57 0.49 0.45 0.61 0.95 -19.93%
  YoY % -13.79% -49.12% 16.33% 8.89% -26.23% -35.79% -
  Horiz. % 26.32% 30.53% 60.00% 51.58% 47.37% 64.21% 100.00%
P/EPS 25.34 15.73 36.00 9.34 12.21 43.42 80.67 -17.54%
  YoY % 61.09% -56.31% 285.44% -23.51% -71.88% -46.18% -
  Horiz. % 31.41% 19.50% 44.63% 11.58% 15.14% 53.82% 100.00%
EY 3.95 6.36 2.78 10.71 8.19 2.30 1.24 21.28%
  YoY % -37.89% 128.78% -74.04% 30.77% 256.09% 85.48% -
  Horiz. % 318.55% 512.90% 224.19% 863.71% 660.48% 185.48% 100.00%
DY 3.57 4.83 0.00 0.00 3.91 1.61 4.17 -2.55%
  YoY % -26.09% 0.00% 0.00% 0.00% 142.86% -61.39% -
  Horiz. % 85.61% 115.83% 0.00% 0.00% 93.76% 38.61% 100.00%
P/NAPS 0.38 0.42 0.64 0.52 0.93 1.45 1.03 -15.30%
  YoY % -9.52% -34.38% 23.08% -44.09% -35.86% 40.78% -
  Horiz. % 36.89% 40.78% 62.14% 50.49% 90.29% 140.78% 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