Highlights

[NYLEX] YoY Quarter Result on 2010-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-May-2010  [#4]
Profit Trend QoQ -     -46.76%    YoY -     -64.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 441,451 434,709 392,010 296,699 250,135 456,691 492,068 -1.79%
  YoY % 1.55% 10.89% 32.12% 18.62% -45.23% -7.19% -
  Horiz. % 89.71% 88.34% 79.67% 60.30% 50.83% 92.81% 100.00%
PBT 3,579 5,189 7,977 4,597 8,086 16,891 5,158 -5.90%
  YoY % -31.03% -34.95% 73.53% -43.15% -52.13% 227.47% -
  Horiz. % 69.39% 100.60% 154.65% 89.12% 156.77% 327.47% 100.00%
Tax -2,239 -1,274 -981 -45 3,902 -322 1,816 -
  YoY % -75.75% -29.87% -2,080.00% -101.15% 1,311.80% -117.73% -
  Horiz. % -123.29% -70.15% -54.02% -2.48% 214.87% -17.73% 100.00%
NP 1,340 3,915 6,996 4,552 11,988 16,569 6,974 -24.02%
  YoY % -65.77% -44.04% 53.69% -62.03% -27.65% 137.58% -
  Horiz. % 19.21% 56.14% 100.32% 65.27% 171.90% 237.58% 100.00%
NP to SH 1,869 4,286 7,282 4,712 13,111 17,004 6,936 -19.62%
  YoY % -56.39% -41.14% 54.54% -64.06% -22.89% 145.16% -
  Horiz. % 26.95% 61.79% 104.99% 67.94% 189.03% 245.16% 100.00%
Tax Rate 62.56 % 24.55 % 12.30 % 0.98 % -48.26 % 1.91 % -35.21 % -
  YoY % 154.83% 99.59% 1,155.10% 102.03% -2,626.70% 105.42% -
  Horiz. % -177.68% -69.72% -34.93% -2.78% 137.06% -5.42% 100.00%
Total Cost 440,111 430,794 385,014 292,147 238,147 440,122 485,094 -1.61%
  YoY % 2.16% 11.89% 31.79% 22.68% -45.89% -9.27% -
  Horiz. % 90.73% 88.81% 79.37% 60.22% 49.09% 90.73% 100.00%
Net Worth 283,240 285,086 269,919 265,756 235,515 222,026 207,885 5.29%
  YoY % -0.65% 5.62% 1.57% 12.84% 6.08% 6.80% -
  Horiz. % 136.25% 137.14% 129.84% 127.84% 113.29% 106.80% 100.00%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 3,853 3,878 5,534 - - 8,122 4,857 -3.78%
  YoY % -0.65% -29.91% 0.00% 0.00% 0.00% 67.24% -
  Horiz. % 79.34% 79.86% 113.94% 0.00% 0.00% 167.24% 100.00%
Div Payout % 206.19 % 90.50 % 76.00 % - % - % 47.77 % 70.03 % 19.70%
  YoY % 127.83% 19.08% 0.00% 0.00% 0.00% -31.79% -
  Horiz. % 294.43% 129.23% 108.52% 0.00% 0.00% 68.21% 100.00%
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 283,240 285,086 269,919 265,756 235,515 222,026 207,885 5.29%
  YoY % -0.65% 5.62% 1.57% 12.84% 6.08% 6.80% -
  Horiz. % 136.25% 137.14% 129.84% 127.84% 113.29% 106.80% 100.00%
NOSH 192,680 193,936 194,186 188,480 185,445 180,509 194,285 -0.14%
  YoY % -0.65% -0.13% 3.03% 1.64% 2.73% -7.09% -
  Horiz. % 99.17% 99.82% 99.95% 97.01% 95.45% 92.91% 100.00%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 0.30 % 0.90 % 1.78 % 1.53 % 4.79 % 3.63 % 1.42 % -22.81%
  YoY % -66.67% -49.44% 16.34% -68.06% 31.96% 155.63% -
  Horiz. % 21.13% 63.38% 125.35% 107.75% 337.32% 255.63% 100.00%
ROE 0.66 % 1.50 % 2.70 % 1.77 % 5.57 % 7.66 % 3.34 % -23.66%
  YoY % -56.00% -44.44% 52.54% -68.22% -27.28% 129.34% -
  Horiz. % 19.76% 44.91% 80.84% 52.99% 166.77% 229.34% 100.00%
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 229.11 224.15 201.87 157.42 134.88 253.00 253.27 -1.66%
  YoY % 2.21% 11.04% 28.24% 16.71% -46.69% -0.11% -
  Horiz. % 90.46% 88.50% 79.71% 62.16% 53.26% 99.89% 100.00%
EPS 0.97 2.21 3.75 2.50 7.07 9.42 3.57 -19.50%
  YoY % -56.11% -41.07% 50.00% -64.64% -24.95% 163.87% -
  Horiz. % 27.17% 61.90% 105.04% 70.03% 198.04% 263.87% 100.00%
DPS 2.00 2.00 2.85 0.00 0.00 4.50 2.50 -3.65%
  YoY % 0.00% -29.82% 0.00% 0.00% 0.00% 80.00% -
  Horiz. % 80.00% 80.00% 114.00% 0.00% 0.00% 180.00% 100.00%
NAPS 1.4700 1.4700 1.3900 1.4100 1.2700 1.2300 1.0700 5.43%
  YoY % 0.00% 5.76% -1.42% 11.02% 3.25% 14.95% -
  Horiz. % 137.38% 137.38% 129.91% 131.78% 118.69% 114.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 227.16 223.69 201.72 152.67 128.71 235.00 253.20 -1.79%
  YoY % 1.55% 10.89% 32.13% 18.62% -45.23% -7.19% -
  Horiz. % 89.72% 88.35% 79.67% 60.30% 50.83% 92.81% 100.00%
EPS 0.96 2.21 3.75 2.42 6.75 8.75 3.57 -19.64%
  YoY % -56.56% -41.07% 54.96% -64.15% -22.86% 145.10% -
  Horiz. % 26.89% 61.90% 105.04% 67.79% 189.08% 245.10% 100.00%
DPS 1.98 2.00 2.85 0.00 0.00 4.18 2.50 -3.81%
  YoY % -1.00% -29.82% 0.00% 0.00% 0.00% 67.20% -
  Horiz. % 79.20% 80.00% 114.00% 0.00% 0.00% 167.20% 100.00%
NAPS 1.4575 1.4670 1.3889 1.3675 1.2119 1.1425 1.0697 5.29%
  YoY % -0.65% 5.62% 1.56% 12.84% 6.07% 6.81% -
  Horiz. % 136.25% 137.14% 129.84% 127.84% 113.29% 106.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.5450 0.5400 0.6100 0.7000 0.5400 1.3200 1.3800 -
P/RPS 0.24 0.24 0.30 0.44 0.40 0.52 0.54 -12.63%
  YoY % 0.00% -20.00% -31.82% 10.00% -23.08% -3.70% -
  Horiz. % 44.44% 44.44% 55.56% 81.48% 74.07% 96.30% 100.00%
P/EPS 56.19 24.43 16.27 28.00 7.64 14.01 38.66 6.42%
  YoY % 130.00% 50.15% -41.89% 266.49% -45.47% -63.76% -
  Horiz. % 145.34% 63.19% 42.08% 72.43% 19.76% 36.24% 100.00%
EY 1.78 4.09 6.15 3.57 13.09 7.14 2.59 -6.05%
  YoY % -56.48% -33.50% 72.27% -72.73% 83.33% 175.68% -
  Horiz. % 68.73% 157.92% 237.45% 137.84% 505.41% 275.68% 100.00%
DY 3.67 3.70 4.67 0.00 0.00 3.41 1.81 12.49%
  YoY % -0.81% -20.77% 0.00% 0.00% 0.00% 88.40% -
  Horiz. % 202.76% 204.42% 258.01% 0.00% 0.00% 188.40% 100.00%
P/NAPS 0.37 0.37 0.44 0.50 0.43 1.07 1.29 -18.78%
  YoY % 0.00% -15.91% -12.00% 16.28% -59.81% -17.05% -
  Horiz. % 28.68% 28.68% 34.11% 38.76% 33.33% 82.95% 100.00%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 0.5250 0.5600 0.5900 0.9000 0.6600 1.1500 1.5500 -
P/RPS 0.23 0.25 0.29 0.57 0.49 0.45 0.61 -14.99%
  YoY % -8.00% -13.79% -49.12% 16.33% 8.89% -26.23% -
  Horiz. % 37.70% 40.98% 47.54% 93.44% 80.33% 73.77% 100.00%
P/EPS 54.12 25.34 15.73 36.00 9.34 12.21 43.42 3.74%
  YoY % 113.58% 61.09% -56.31% 285.44% -23.51% -71.88% -
  Horiz. % 124.64% 58.36% 36.23% 82.91% 21.51% 28.12% 100.00%
EY 1.85 3.95 6.36 2.78 10.71 8.19 2.30 -3.56%
  YoY % -53.16% -37.89% 128.78% -74.04% 30.77% 256.09% -
  Horiz. % 80.43% 171.74% 276.52% 120.87% 465.65% 356.09% 100.00%
DY 3.81 3.57 4.83 0.00 0.00 3.91 1.61 15.42%
  YoY % 6.72% -26.09% 0.00% 0.00% 0.00% 142.86% -
  Horiz. % 236.65% 221.74% 300.00% 0.00% 0.00% 242.86% 100.00%
P/NAPS 0.36 0.38 0.42 0.64 0.52 0.93 1.45 -20.70%
  YoY % -5.26% -9.52% -34.38% 23.08% -44.09% -35.86% -
  Horiz. % 24.83% 26.21% 28.97% 44.14% 35.86% 64.14% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers