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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers