Highlights

[NYLEX] YoY TTM Result on 2009-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 28-Feb-2009  [#3]
Profit Trend QoQ -     -26.63%    YoY -     -50.66%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 1,445,552 1,131,438 1,175,522 1,572,586 1,777,439 1,189,021 684,111 13.27%
  YoY % 27.76% -3.75% -25.25% -11.53% 49.49% 73.81% -
  Horiz. % 211.30% 165.39% 171.83% 229.87% 259.82% 173.81% 100.00%
PBT 23,237 12,664 43,502 19,181 46,536 45,241 29,952 -4.14%
  YoY % 83.49% -70.89% 126.80% -58.78% 2.86% 51.05% -
  Horiz. % 77.58% 42.28% 145.24% 64.04% 155.37% 151.04% 100.00%
Tax -6,380 -1,970 -908 -3,982 -8,651 -10,817 -7,959 -3.62%
  YoY % -223.86% -116.96% 77.20% 53.97% 20.02% -35.91% -
  Horiz. % 80.16% 24.75% 11.41% 50.03% 108.69% 135.91% 100.00%
NP 16,857 10,694 42,594 15,199 37,885 34,424 21,993 -4.33%
  YoY % 57.63% -74.89% 180.24% -59.88% 10.05% 56.52% -
  Horiz. % 76.65% 48.62% 193.67% 69.11% 172.26% 156.52% 100.00%
NP to SH 16,869 10,615 43,513 18,599 37,695 34,426 22,449 -4.65%
  YoY % 58.92% -75.60% 133.95% -50.66% 9.50% 53.35% -
  Horiz. % 75.14% 47.28% 193.83% 82.85% 167.91% 153.35% 100.00%
Tax Rate 27.46 % 15.56 % 2.09 % 20.76 % 18.59 % 23.91 % 26.57 % 0.55%
  YoY % 76.48% 644.50% -89.93% 11.67% -22.25% -10.01% -
  Horiz. % 103.35% 58.56% 7.87% 78.13% 69.97% 89.99% 100.00%
Total Cost 1,428,695 1,120,744 1,132,928 1,557,387 1,739,554 1,154,597 662,118 13.66%
  YoY % 27.48% -1.08% -27.25% -10.47% 50.66% 74.38% -
  Horiz. % 215.78% 169.27% 171.11% 235.21% 262.73% 174.38% 100.00%
Net Worth 257,828 260,825 261,392 220,693 218,817 202,198 162,576 7.98%
  YoY % -1.15% -0.22% 18.44% 0.86% 8.22% 24.37% -
  Horiz. % 158.59% 160.43% 160.78% 135.75% 134.59% 124.37% 100.00%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 5,534 0 0 8,122 4,857 12,377 7,945 -5.84%
  YoY % 0.00% 0.00% 0.00% 67.24% -60.76% 55.79% -
  Horiz. % 69.65% 0.00% 0.00% 102.23% 61.13% 155.79% 100.00%
Div Payout % 32.81 % - % - % 43.67 % 12.89 % 35.95 % 35.39 % -1.25%
  YoY % 0.00% 0.00% 0.00% 238.79% -64.14% 1.58% -
  Horiz. % 92.71% 0.00% 0.00% 123.40% 36.42% 101.58% 100.00%
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 257,828 260,825 261,392 220,693 218,817 202,198 162,576 7.98%
  YoY % -1.15% -0.22% 18.44% 0.86% 8.22% 24.37% -
  Horiz. % 158.59% 160.43% 160.78% 135.75% 134.59% 124.37% 100.00%
NOSH 182,857 191,783 186,708 180,896 190,276 194,421 176,713 0.57%
  YoY % -4.65% 2.72% 3.21% -4.93% -2.13% 10.02% -
  Horiz. % 103.48% 108.53% 105.66% 102.37% 107.68% 110.02% 100.00%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 1.17 % 0.95 % 3.62 % 0.97 % 2.13 % 2.90 % 3.21 % -15.47%
  YoY % 23.16% -73.76% 273.20% -54.46% -26.55% -9.66% -
  Horiz. % 36.45% 29.60% 112.77% 30.22% 66.36% 90.34% 100.00%
ROE 6.54 % 4.07 % 16.65 % 8.43 % 17.23 % 17.03 % 13.81 % -11.70%
  YoY % 60.69% -75.56% 97.51% -51.07% 1.17% 23.32% -
  Horiz. % 47.36% 29.47% 120.56% 61.04% 124.76% 123.32% 100.00%
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 790.54 589.96 629.60 869.33 934.13 611.57 387.13 12.62%
  YoY % 34.00% -6.30% -27.58% -6.94% 52.74% 57.98% -
  Horiz. % 204.21% 152.39% 162.63% 224.56% 241.30% 157.98% 100.00%
EPS 9.23 5.53 23.31 10.28 19.81 17.71 12.70 -5.18%
  YoY % 66.91% -76.28% 126.75% -48.11% 11.86% 39.45% -
  Horiz. % 72.68% 43.54% 183.54% 80.94% 155.98% 139.45% 100.00%
DPS 3.03 0.00 0.00 4.49 2.55 6.37 4.50 -6.37%
  YoY % 0.00% 0.00% 0.00% 76.08% -59.97% 41.56% -
  Horiz. % 67.33% 0.00% 0.00% 99.78% 56.67% 141.56% 100.00%
NAPS 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 0.9200 7.37%
  YoY % 3.68% -2.86% 14.75% 6.09% 10.58% 13.04% -
  Horiz. % 153.26% 147.83% 152.17% 132.61% 125.00% 113.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 743.84 582.20 604.89 809.21 914.62 611.83 352.02 13.27%
  YoY % 27.76% -3.75% -25.25% -11.53% 49.49% 73.81% -
  Horiz. % 211.31% 165.39% 171.83% 229.88% 259.82% 173.81% 100.00%
EPS 8.68 5.46 22.39 9.57 19.40 17.71 11.55 -4.65%
  YoY % 58.97% -75.61% 133.96% -50.67% 9.54% 53.33% -
  Horiz. % 75.15% 47.27% 193.85% 82.86% 167.97% 153.33% 100.00%
DPS 2.85 0.00 0.00 4.18 2.50 6.37 4.09 -5.84%
  YoY % 0.00% 0.00% 0.00% 67.20% -60.75% 55.75% -
  Horiz. % 69.68% 0.00% 0.00% 102.20% 61.12% 155.75% 100.00%
NAPS 1.3267 1.3421 1.3450 1.1356 1.1260 1.0405 0.8366 7.98%
  YoY % -1.15% -0.22% 18.44% 0.85% 8.22% 24.37% -
  Horiz. % 158.58% 160.42% 160.77% 135.74% 134.59% 124.37% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 0.9600 -
P/RPS 0.08 0.11 0.11 0.05 0.14 0.27 0.25 -17.28%
  YoY % -27.27% 0.00% 120.00% -64.29% -48.15% 8.00% -
  Horiz. % 32.00% 44.00% 44.00% 20.00% 56.00% 108.00% 100.00%
P/EPS 6.50 12.11 3.00 4.18 6.56 9.37 7.56 -2.48%
  YoY % -46.33% 303.67% -28.23% -36.28% -29.99% 23.94% -
  Horiz. % 85.98% 160.19% 39.68% 55.29% 86.77% 123.94% 100.00%
EY 15.38 8.26 33.29 23.91 15.24 10.67 13.23 2.54%
  YoY % 86.20% -75.19% 39.23% 56.89% 42.83% -19.35% -
  Horiz. % 116.25% 62.43% 251.63% 180.73% 115.19% 80.65% 100.00%
DY 5.04 0.00 0.00 10.44 1.96 3.84 4.69 1.21%
  YoY % 0.00% 0.00% 0.00% 432.65% -48.96% -18.12% -
  Horiz. % 107.46% 0.00% 0.00% 222.60% 41.79% 81.88% 100.00%
P/NAPS 0.43 0.49 0.50 0.35 1.13 1.60 1.04 -13.68%
  YoY % -12.24% -2.00% 42.86% -69.03% -29.38% 53.85% -
  Horiz. % 41.35% 47.12% 48.08% 33.65% 108.65% 153.85% 100.00%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 14/04/06 -
Price 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 1.1800 -
P/RPS 0.07 0.10 0.12 0.07 0.14 0.29 0.30 -21.52%
  YoY % -30.00% -16.67% 71.43% -50.00% -51.72% -3.33% -
  Horiz. % 23.33% 33.33% 40.00% 23.33% 46.67% 96.67% 100.00%
P/EPS 5.96 11.11 3.35 5.54 6.56 9.94 9.29 -7.12%
  YoY % -46.35% 231.64% -39.53% -15.55% -34.00% 7.00% -
  Horiz. % 64.16% 119.59% 36.06% 59.63% 70.61% 107.00% 100.00%
EY 16.77 9.00 29.88 18.04 15.24 10.06 10.77 7.65%
  YoY % 86.33% -69.88% 65.63% 18.37% 51.49% -6.59% -
  Horiz. % 155.71% 83.57% 277.44% 167.50% 141.50% 93.41% 100.00%
DY 5.50 0.00 0.00 7.88 1.96 3.62 3.81 6.30%
  YoY % 0.00% 0.00% 0.00% 302.04% -45.86% -4.99% -
  Horiz. % 144.36% 0.00% 0.00% 206.82% 51.44% 95.01% 100.00%
P/NAPS 0.39 0.45 0.56 0.47 1.13 1.69 1.28 -17.95%
  YoY % -13.33% -19.64% 19.15% -58.41% -33.14% 32.03% -
  Horiz. % 30.47% 35.16% 43.75% 36.72% 88.28% 132.03% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers