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 - 194,337
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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers