Highlights

[NYLEX] YoY TTM Result on 2010-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 28-Feb-2010  [#3]
Profit Trend QoQ -     35.81%    YoY -     133.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 1,721,883 1,445,552 1,131,438 1,175,522 1,572,586 1,777,439 1,189,021 6.36%
  YoY % 19.12% 27.76% -3.75% -25.25% -11.53% 49.49% -
  Horiz. % 144.82% 121.57% 95.16% 98.86% 132.26% 149.49% 100.00%
PBT 17,386 23,237 12,664 43,502 19,181 46,536 45,241 -14.72%
  YoY % -25.18% 83.49% -70.89% 126.80% -58.78% 2.86% -
  Horiz. % 38.43% 51.36% 27.99% 96.16% 42.40% 102.86% 100.00%
Tax -7,788 -6,380 -1,970 -908 -3,982 -8,651 -10,817 -5.32%
  YoY % -22.07% -223.86% -116.96% 77.20% 53.97% 20.02% -
  Horiz. % 72.00% 58.98% 18.21% 8.39% 36.81% 79.98% 100.00%
NP 9,598 16,857 10,694 42,594 15,199 37,885 34,424 -19.16%
  YoY % -43.06% 57.63% -74.89% 180.24% -59.88% 10.05% -
  Horiz. % 27.88% 48.97% 31.07% 123.73% 44.15% 110.05% 100.00%
NP to SH 10,172 16,869 10,615 43,513 18,599 37,695 34,426 -18.37%
  YoY % -39.70% 58.92% -75.60% 133.95% -50.66% 9.50% -
  Horiz. % 29.55% 49.00% 30.83% 126.40% 54.03% 109.50% 100.00%
Tax Rate 44.79 % 27.46 % 15.56 % 2.09 % 20.76 % 18.59 % 23.91 % 11.02%
  YoY % 63.11% 76.48% 644.50% -89.93% 11.67% -22.25% -
  Horiz. % 187.33% 114.85% 65.08% 8.74% 86.83% 77.75% 100.00%
Total Cost 1,712,285 1,428,695 1,120,744 1,132,928 1,557,387 1,739,554 1,154,597 6.78%
  YoY % 19.85% 27.48% -1.08% -27.25% -10.47% 50.66% -
  Horiz. % 148.30% 123.74% 97.07% 98.12% 134.89% 150.66% 100.00%
Net Worth 283,893 257,828 260,825 261,392 220,693 218,817 202,198 5.81%
  YoY % 10.11% -1.15% -0.22% 18.44% 0.86% 8.22% -
  Horiz. % 140.40% 127.51% 129.00% 129.28% 109.15% 108.22% 100.00%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 3,878 5,534 0 0 8,122 4,857 12,377 -17.57%
  YoY % -29.91% 0.00% 0.00% 0.00% 67.24% -60.76% -
  Horiz. % 31.34% 44.71% 0.00% 0.00% 65.62% 39.24% 100.00%
Div Payout % 38.13 % 32.81 % - % - % 43.67 % 12.89 % 35.95 % 0.99%
  YoY % 16.21% 0.00% 0.00% 0.00% 238.79% -64.14% -
  Horiz. % 106.06% 91.27% 0.00% 0.00% 121.47% 35.86% 100.00%
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 283,893 257,828 260,825 261,392 220,693 218,817 202,198 5.81%
  YoY % 10.11% -1.15% -0.22% 18.44% 0.86% 8.22% -
  Horiz. % 140.40% 127.51% 129.00% 129.28% 109.15% 108.22% 100.00%
NOSH 193,124 182,857 191,783 186,708 180,896 190,276 194,421 -0.11%
  YoY % 5.62% -4.65% 2.72% 3.21% -4.93% -2.13% -
  Horiz. % 99.33% 94.05% 98.64% 96.03% 93.04% 97.87% 100.00%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 0.56 % 1.17 % 0.95 % 3.62 % 0.97 % 2.13 % 2.90 % -23.95%
  YoY % -52.14% 23.16% -73.76% 273.20% -54.46% -26.55% -
  Horiz. % 19.31% 40.34% 32.76% 124.83% 33.45% 73.45% 100.00%
ROE 3.58 % 6.54 % 4.07 % 16.65 % 8.43 % 17.23 % 17.03 % -22.87%
  YoY % -45.26% 60.69% -75.56% 97.51% -51.07% 1.17% -
  Horiz. % 21.02% 38.40% 23.90% 97.77% 49.50% 101.17% 100.00%
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 891.59 790.54 589.96 629.60 869.33 934.13 611.57 6.48%
  YoY % 12.78% 34.00% -6.30% -27.58% -6.94% 52.74% -
  Horiz. % 145.79% 129.26% 96.47% 102.95% 142.15% 152.74% 100.00%
EPS 5.27 9.23 5.53 23.31 10.28 19.81 17.71 -18.28%
  YoY % -42.90% 66.91% -76.28% 126.75% -48.11% 11.86% -
  Horiz. % 29.76% 52.12% 31.23% 131.62% 58.05% 111.86% 100.00%
DPS 2.00 3.03 0.00 0.00 4.49 2.55 6.37 -17.54%
  YoY % -33.99% 0.00% 0.00% 0.00% 76.08% -59.97% -
  Horiz. % 31.40% 47.57% 0.00% 0.00% 70.49% 40.03% 100.00%
NAPS 1.4700 1.4100 1.3600 1.4000 1.2200 1.1500 1.0400 5.93%
  YoY % 4.26% 3.68% -2.86% 14.75% 6.09% 10.58% -
  Horiz. % 141.35% 135.58% 130.77% 134.62% 117.31% 110.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 886.03 743.84 582.20 604.89 809.21 914.62 611.83 6.36%
  YoY % 19.12% 27.76% -3.75% -25.25% -11.53% 49.49% -
  Horiz. % 144.82% 121.58% 95.16% 98.87% 132.26% 149.49% 100.00%
EPS 5.23 8.68 5.46 22.39 9.57 19.40 17.71 -18.38%
  YoY % -39.75% 58.97% -75.61% 133.96% -50.67% 9.54% -
  Horiz. % 29.53% 49.01% 30.83% 126.43% 54.04% 109.54% 100.00%
DPS 2.00 2.85 0.00 0.00 4.18 2.50 6.37 -17.54%
  YoY % -29.82% 0.00% 0.00% 0.00% 67.20% -60.75% -
  Horiz. % 31.40% 44.74% 0.00% 0.00% 65.62% 39.25% 100.00%
NAPS 1.4608 1.3267 1.3421 1.3450 1.1356 1.1260 1.0405 5.81%
  YoY % 10.11% -1.15% -0.22% 18.44% 0.85% 8.22% -
  Horiz. % 140.39% 127.51% 128.99% 129.26% 109.14% 108.22% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.4700 0.6000 0.6700 0.7000 0.4300 1.3000 1.6600 -
P/RPS 0.05 0.08 0.11 0.11 0.05 0.14 0.27 -24.48%
  YoY % -37.50% -27.27% 0.00% 120.00% -64.29% -48.15% -
  Horiz. % 18.52% 29.63% 40.74% 40.74% 18.52% 51.85% 100.00%
P/EPS 8.92 6.50 12.11 3.00 4.18 6.56 9.37 -0.82%
  YoY % 37.23% -46.33% 303.67% -28.23% -36.28% -29.99% -
  Horiz. % 95.20% 69.37% 129.24% 32.02% 44.61% 70.01% 100.00%
EY 11.21 15.38 8.26 33.29 23.91 15.24 10.67 0.83%
  YoY % -27.11% 86.20% -75.19% 39.23% 56.89% 42.83% -
  Horiz. % 105.06% 144.14% 77.41% 312.00% 224.09% 142.83% 100.00%
DY 4.26 5.04 0.00 0.00 10.44 1.96 3.84 1.74%
  YoY % -15.48% 0.00% 0.00% 0.00% 432.65% -48.96% -
  Horiz. % 110.94% 131.25% 0.00% 0.00% 271.88% 51.04% 100.00%
P/NAPS 0.32 0.43 0.49 0.50 0.35 1.13 1.60 -23.51%
  YoY % -25.58% -12.24% -2.00% 42.86% -69.03% -29.38% -
  Horiz. % 20.00% 26.88% 30.62% 31.25% 21.88% 70.62% 100.00%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 29/04/08 30/04/07 -
Price 0.4700 0.5500 0.6150 0.7800 0.5700 1.3000 1.7600 -
P/RPS 0.05 0.07 0.10 0.12 0.07 0.14 0.29 -25.38%
  YoY % -28.57% -30.00% -16.67% 71.43% -50.00% -51.72% -
  Horiz. % 17.24% 24.14% 34.48% 41.38% 24.14% 48.28% 100.00%
P/EPS 8.92 5.96 11.11 3.35 5.54 6.56 9.94 -1.79%
  YoY % 49.66% -46.35% 231.64% -39.53% -15.55% -34.00% -
  Horiz. % 89.74% 59.96% 111.77% 33.70% 55.73% 66.00% 100.00%
EY 11.21 16.77 9.00 29.88 18.04 15.24 10.06 1.82%
  YoY % -33.15% 86.33% -69.88% 65.63% 18.37% 51.49% -
  Horiz. % 111.43% 166.70% 89.46% 297.02% 179.32% 151.49% 100.00%
DY 4.26 5.50 0.00 0.00 7.88 1.96 3.62 2.75%
  YoY % -22.55% 0.00% 0.00% 0.00% 302.04% -45.86% -
  Horiz. % 117.68% 151.93% 0.00% 0.00% 217.68% 54.14% 100.00%
P/NAPS 0.32 0.39 0.45 0.56 0.47 1.13 1.69 -24.20%
  YoY % -17.95% -13.33% -19.64% 19.15% -58.41% -33.14% -
  Horiz. % 18.93% 23.08% 26.63% 33.14% 27.81% 66.86% 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.
 


 

333  187  535  1136 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 VC 0.25-0.02 
 HSI-C5J 0.25+0.005 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.915+0.025 
 EKOVEST 0.7750.00 
 ARMADA 0.185+0.005 
Partners & Brokers