Highlights

[NYLEX] YoY TTM Result on 2012-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 29-Feb-2012  [#3]
Profit Trend QoQ -     -16.86%    YoY -     58.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 1,325,376 1,630,706 1,721,883 1,445,552 1,131,438 1,175,522 1,572,586 -2.81%
  YoY % -18.72% -5.30% 19.12% 27.76% -3.75% -25.25% -
  Horiz. % 84.28% 103.70% 109.49% 91.92% 71.95% 74.75% 100.00%
PBT 14,081 17,880 17,386 23,237 12,664 43,502 19,181 -5.02%
  YoY % -21.25% 2.84% -25.18% 83.49% -70.89% 126.80% -
  Horiz. % 73.41% 93.22% 90.64% 121.15% 66.02% 226.80% 100.00%
Tax -11,190 -8,064 -7,788 -6,380 -1,970 -908 -3,982 18.78%
  YoY % -38.76% -3.54% -22.07% -223.86% -116.96% 77.20% -
  Horiz. % 281.01% 202.51% 195.58% 160.22% 49.47% 22.80% 100.00%
NP 2,891 9,816 9,598 16,857 10,694 42,594 15,199 -24.15%
  YoY % -70.55% 2.27% -43.06% 57.63% -74.89% 180.24% -
  Horiz. % 19.02% 64.58% 63.15% 110.91% 70.36% 280.24% 100.00%
NP to SH 4,215 10,757 10,172 16,869 10,615 43,513 18,599 -21.91%
  YoY % -60.82% 5.75% -39.70% 58.92% -75.60% 133.95% -
  Horiz. % 22.66% 57.84% 54.69% 90.70% 57.07% 233.95% 100.00%
Tax Rate 79.47 % 45.10 % 44.79 % 27.46 % 15.56 % 2.09 % 20.76 % 25.06%
  YoY % 76.21% 0.69% 63.11% 76.48% 644.50% -89.93% -
  Horiz. % 382.80% 217.24% 215.75% 132.27% 74.95% 10.07% 100.00%
Total Cost 1,322,485 1,620,890 1,712,285 1,428,695 1,120,744 1,132,928 1,557,387 -2.69%
  YoY % -18.41% -5.34% 19.85% 27.48% -1.08% -27.25% -
  Horiz. % 84.92% 104.08% 109.95% 91.74% 71.96% 72.75% 100.00%
Net Worth 297,787 291,370 283,893 257,828 260,825 261,392 220,693 5.12%
  YoY % 2.20% 2.63% 10.11% -1.15% -0.22% 18.44% -
  Horiz. % 134.93% 132.02% 128.64% 116.83% 118.18% 118.44% 100.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 5,806 3,853 3,878 5,534 0 0 8,122 -5.44%
  YoY % 50.67% -0.65% -29.91% 0.00% 0.00% 0.00% -
  Horiz. % 71.48% 47.44% 47.75% 68.13% 0.00% 0.00% 100.00%
Div Payout % 137.75 % 35.82 % 38.13 % 32.81 % - % - % 43.67 % 21.09%
  YoY % 284.56% -6.06% 16.21% 0.00% 0.00% 0.00% -
  Horiz. % 315.43% 82.02% 87.31% 75.13% 0.00% 0.00% 100.00%
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Net Worth 297,787 291,370 283,893 257,828 260,825 261,392 220,693 5.12%
  YoY % 2.20% 2.63% 10.11% -1.15% -0.22% 18.44% -
  Horiz. % 134.93% 132.02% 128.64% 116.83% 118.18% 118.44% 100.00%
NOSH 192,121 192,960 193,124 182,857 191,783 186,708 180,896 1.01%
  YoY % -0.43% -0.09% 5.62% -4.65% 2.72% 3.21% -
  Horiz. % 106.21% 106.67% 106.76% 101.08% 106.02% 103.21% 100.00%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 0.22 % 0.60 % 0.56 % 1.17 % 0.95 % 3.62 % 0.97 % -21.90%
  YoY % -63.33% 7.14% -52.14% 23.16% -73.76% 273.20% -
  Horiz. % 22.68% 61.86% 57.73% 120.62% 97.94% 373.20% 100.00%
ROE 1.42 % 3.69 % 3.58 % 6.54 % 4.07 % 16.65 % 8.43 % -25.67%
  YoY % -61.52% 3.07% -45.26% 60.69% -75.56% 97.51% -
  Horiz. % 16.84% 43.77% 42.47% 77.58% 48.28% 197.51% 100.00%
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 689.86 845.10 891.59 790.54 589.96 629.60 869.33 -3.78%
  YoY % -18.37% -5.21% 12.78% 34.00% -6.30% -27.58% -
  Horiz. % 79.36% 97.21% 102.56% 90.94% 67.86% 72.42% 100.00%
EPS 2.19 5.57 5.27 9.23 5.53 23.31 10.28 -22.71%
  YoY % -60.68% 5.69% -42.90% 66.91% -76.28% 126.75% -
  Horiz. % 21.30% 54.18% 51.26% 89.79% 53.79% 226.75% 100.00%
DPS 3.00 2.00 2.00 3.03 0.00 0.00 4.49 -6.50%
  YoY % 50.00% 0.00% -33.99% 0.00% 0.00% 0.00% -
  Horiz. % 66.82% 44.54% 44.54% 67.48% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5100 1.4700 1.4100 1.3600 1.4000 1.2200 4.07%
  YoY % 2.65% 2.72% 4.26% 3.68% -2.86% 14.75% -
  Horiz. % 127.05% 123.77% 120.49% 115.57% 111.48% 114.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 682.00 839.11 886.03 743.84 582.20 604.89 809.21 -2.81%
  YoY % -18.72% -5.30% 19.12% 27.76% -3.75% -25.25% -
  Horiz. % 84.28% 103.69% 109.49% 91.92% 71.95% 74.75% 100.00%
EPS 2.17 5.54 5.23 8.68 5.46 22.39 9.57 -21.90%
  YoY % -60.83% 5.93% -39.75% 58.97% -75.61% 133.96% -
  Horiz. % 22.68% 57.89% 54.65% 90.70% 57.05% 233.96% 100.00%
DPS 2.99 1.98 2.00 2.85 0.00 0.00 4.18 -5.43%
  YoY % 51.01% -1.00% -29.82% 0.00% 0.00% 0.00% -
  Horiz. % 71.53% 47.37% 47.85% 68.18% 0.00% 0.00% 100.00%
NAPS 1.5323 1.4993 1.4608 1.3267 1.3421 1.3450 1.1356 5.12%
  YoY % 2.20% 2.64% 10.11% -1.15% -0.22% 18.44% -
  Horiz. % 134.93% 132.03% 128.64% 116.83% 118.18% 118.44% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 -
Price 0.5950 0.5700 0.4700 0.6000 0.6700 0.7000 0.4300 -
P/RPS 0.09 0.07 0.05 0.08 0.11 0.11 0.05 10.29%
  YoY % 28.57% 40.00% -37.50% -27.27% 0.00% 120.00% -
  Horiz. % 180.00% 140.00% 100.00% 160.00% 220.00% 220.00% 100.00%
P/EPS 27.12 10.22 8.92 6.50 12.11 3.00 4.18 36.55%
  YoY % 165.36% 14.57% 37.23% -46.33% 303.67% -28.23% -
  Horiz. % 648.80% 244.50% 213.40% 155.50% 289.71% 71.77% 100.00%
EY 3.69 9.78 11.21 15.38 8.26 33.29 23.91 -26.75%
  YoY % -62.27% -12.76% -27.11% 86.20% -75.19% 39.23% -
  Horiz. % 15.43% 40.90% 46.88% 64.32% 34.55% 139.23% 100.00%
DY 5.04 3.51 4.26 5.04 0.00 0.00 10.44 -11.42%
  YoY % 43.59% -17.61% -15.48% 0.00% 0.00% 0.00% -
  Horiz. % 48.28% 33.62% 40.80% 48.28% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.38 0.32 0.43 0.49 0.50 0.35 1.38%
  YoY % 0.00% 18.75% -25.58% -12.24% -2.00% 42.86% -
  Horiz. % 108.57% 108.57% 91.43% 122.86% 140.00% 142.86% 100.00%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Date 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 30/04/09 -
Price 0.6250 0.6700 0.4700 0.5500 0.6150 0.7800 0.5700 -
P/RPS 0.09 0.08 0.05 0.07 0.10 0.12 0.07 4.28%
  YoY % 12.50% 60.00% -28.57% -30.00% -16.67% 71.43% -
  Horiz. % 128.57% 114.29% 71.43% 100.00% 142.86% 171.43% 100.00%
P/EPS 28.49 12.02 8.92 5.96 11.11 3.35 5.54 31.36%
  YoY % 137.02% 34.75% 49.66% -46.35% 231.64% -39.53% -
  Horiz. % 514.26% 216.97% 161.01% 107.58% 200.54% 60.47% 100.00%
EY 3.51 8.32 11.21 16.77 9.00 29.88 18.04 -23.87%
  YoY % -57.81% -25.78% -33.15% 86.33% -69.88% 65.63% -
  Horiz. % 19.46% 46.12% 62.14% 92.96% 49.89% 165.63% 100.00%
DY 4.80 2.99 4.26 5.50 0.00 0.00 7.88 -7.93%
  YoY % 60.54% -29.81% -22.55% 0.00% 0.00% 0.00% -
  Horiz. % 60.91% 37.94% 54.06% 69.80% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.44 0.32 0.39 0.45 0.56 0.47 -2.65%
  YoY % -9.09% 37.50% -17.95% -13.33% -19.64% 19.15% -
  Horiz. % 85.11% 93.62% 68.09% 82.98% 95.74% 119.15% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers