Highlights

[NYLEX] YoY TTM Result on 2006-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 23-Jan-2007
Admission Sponsor -
Sponsor -
Financial Year 31-May-2007
Quarter 30-Nov-2006  [#2]
Profit Trend QoQ -     84.78%    YoY -     158.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 1,097,821 1,729,978 1,793,236 945,424 684,470 497,548 387,253 18.95%
  YoY % -36.54% -3.53% 89.68% 38.12% 37.57% 28.48% -
  Horiz. % 283.49% 446.73% 463.07% 244.14% 176.75% 128.48% 100.00%
PBT 29,454 29,202 47,548 49,287 20,401 29,484 24,866 2.86%
  YoY % 0.86% -38.58% -3.53% 141.59% -30.81% 18.57% -
  Horiz. % 118.45% 117.44% 191.22% 198.21% 82.04% 118.57% 100.00%
Tax 1,529 -7,275 -7,407 -12,109 -6,942 -31,795 -8,135 -
  YoY % 121.02% 1.78% 38.83% -74.43% 78.17% -290.84% -
  Horiz. % -18.80% 89.43% 91.05% 148.85% 85.33% 390.84% 100.00%
NP 30,983 21,927 40,141 37,178 13,459 -2,311 16,731 10.81%
  YoY % 41.30% -45.38% 7.97% 176.23% 682.39% -113.81% -
  Horiz. % 185.18% 131.06% 239.92% 222.21% 80.44% -13.81% 100.00%
NP to SH 32,040 25,351 40,117 36,746 14,202 22,301 16,731 11.43%
  YoY % 26.39% -36.81% 9.17% 158.74% -36.32% 33.29% -
  Horiz. % 191.50% 151.52% 239.78% 219.63% 84.88% 133.29% 100.00%
Tax Rate -5.19 % 24.91 % 15.58 % 24.57 % 34.03 % 107.84 % 32.72 % -
  YoY % -120.84% 59.88% -36.59% -27.80% -68.44% 229.58% -
  Horiz. % -15.86% 76.13% 47.62% 75.09% 104.00% 329.58% 100.00%
Total Cost 1,066,838 1,708,051 1,753,095 908,246 671,011 499,859 370,522 19.26%
  YoY % -37.54% -2.57% 93.02% 35.35% 34.24% 34.91% -
  Horiz. % 287.93% 460.99% 473.14% 245.13% 181.10% 134.91% 100.00%
Net Worth 255,536 233,141 225,339 180,390 157,148 114,784 167,172 7.32%
  YoY % 9.61% 3.46% 24.92% 14.79% 36.91% -31.34% -
  Horiz. % 152.86% 139.46% 134.79% 107.91% 94.00% 68.66% 100.00%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div 0 8,122 4,857 12,377 7,945 0 4,486 -
  YoY % 0.00% 67.24% -60.76% 55.79% 0.00% 0.00% -
  Horiz. % 0.00% 181.07% 108.27% 275.92% 177.11% 0.00% 100.00%
Div Payout % - % 32.04 % 12.11 % 33.68 % 55.95 % - % 26.81 % -
  YoY % 0.00% 164.57% -64.04% -39.80% 0.00% 0.00% -
  Horiz. % 0.00% 119.51% 45.17% 125.62% 208.69% 0.00% 100.00%
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 255,536 233,141 225,339 180,390 157,148 114,784 167,172 7.32%
  YoY % 9.61% 3.46% 24.92% 14.79% 36.91% -31.34% -
  Horiz. % 152.86% 139.46% 134.79% 107.91% 94.00% 68.66% 100.00%
NOSH 185,171 176,622 194,258 176,852 176,571 176,591 225,909 -3.26%
  YoY % 4.84% -9.08% 9.84% 0.16% -0.01% -21.83% -
  Horiz. % 81.97% 78.18% 85.99% 78.29% 78.16% 78.17% 100.00%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 2.82 % 1.27 % 2.24 % 3.93 % 1.97 % -0.46 % 4.32 % -6.86%
  YoY % 122.05% -43.30% -43.00% 99.49% 528.26% -110.65% -
  Horiz. % 65.28% 29.40% 51.85% 90.97% 45.60% -10.65% 100.00%
ROE 12.54 % 10.87 % 17.80 % 20.37 % 9.04 % 19.43 % 10.01 % 3.82%
  YoY % 15.36% -38.93% -12.62% 125.33% -53.47% 94.11% -
  Horiz. % 125.27% 108.59% 177.82% 203.50% 90.31% 194.11% 100.00%
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 592.87 979.48 923.12 534.58 387.64 281.75 171.42 22.95%
  YoY % -39.47% 6.11% 72.68% 37.91% 37.58% 64.36% -
  Horiz. % 345.86% 571.39% 538.51% 311.85% 226.13% 164.36% 100.00%
EPS 17.30 14.35 20.65 20.78 8.04 12.63 7.41 15.16%
  YoY % 20.56% -30.51% -0.63% 158.46% -36.34% 70.45% -
  Horiz. % 233.47% 193.66% 278.68% 280.43% 108.50% 170.45% 100.00%
DPS 0.00 4.60 2.50 7.00 4.50 0.00 2.00 -
  YoY % 0.00% 84.00% -64.29% 55.56% 0.00% 0.00% -
  Horiz. % 0.00% 230.00% 125.00% 350.00% 225.00% 0.00% 100.00%
NAPS 1.3800 1.3200 1.1600 1.0200 0.8900 0.6500 0.7400 10.93%
  YoY % 4.55% 13.79% 13.73% 14.61% 36.92% -12.16% -
  Horiz. % 186.49% 178.38% 156.76% 137.84% 120.27% 87.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 564.91 890.19 922.75 486.49 352.21 256.02 199.27 18.95%
  YoY % -36.54% -3.53% 89.68% 38.12% 37.57% 28.48% -
  Horiz. % 283.49% 446.73% 463.07% 244.14% 176.75% 128.48% 100.00%
EPS 16.49 13.04 20.64 18.91 7.31 11.48 8.61 11.43%
  YoY % 26.46% -36.82% 9.15% 158.69% -36.32% 33.33% -
  Horiz. % 191.52% 151.45% 239.72% 219.63% 84.90% 133.33% 100.00%
DPS 0.00 4.18 2.50 6.37 4.09 0.00 2.31 -
  YoY % 0.00% 67.20% -60.75% 55.75% 0.00% 0.00% -
  Horiz. % 0.00% 180.95% 108.23% 275.76% 177.06% 0.00% 100.00%
NAPS 1.3149 1.1997 1.1595 0.9282 0.8086 0.5906 0.8602 7.32%
  YoY % 9.60% 3.47% 24.92% 14.79% 36.91% -31.34% -
  Horiz. % 152.86% 139.47% 134.79% 107.91% 94.00% 68.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.7000 0.7700 1.5000 1.1700 0.7300 0.7100 0.7800 -
P/RPS 0.12 0.08 0.16 0.22 0.19 0.25 0.46 -20.05%
  YoY % 50.00% -50.00% -27.27% 15.79% -24.00% -45.65% -
  Horiz. % 26.09% 17.39% 34.78% 47.83% 41.30% 54.35% 100.00%
P/EPS 4.05 5.36 7.26 5.63 9.08 5.62 10.53 -14.71%
  YoY % -24.44% -26.17% 28.95% -38.00% 61.57% -46.63% -
  Horiz. % 38.46% 50.90% 68.95% 53.47% 86.23% 53.37% 100.00%
EY 24.72 18.64 13.77 17.76 11.02 17.79 9.49 17.28%
  YoY % 32.62% 35.37% -22.47% 61.16% -38.06% 87.46% -
  Horiz. % 260.48% 196.42% 145.10% 187.14% 116.12% 187.46% 100.00%
DY 0.00 5.97 1.67 5.98 6.16 0.00 2.56 -
  YoY % 0.00% 257.49% -72.07% -2.92% 0.00% 0.00% -
  Horiz. % 0.00% 233.20% 65.23% 233.59% 240.62% 0.00% 100.00%
P/NAPS 0.51 0.58 1.29 1.15 0.82 1.09 1.05 -11.33%
  YoY % -12.07% -55.04% 12.17% 40.24% -24.77% 3.81% -
  Horiz. % 48.57% 55.24% 122.86% 109.52% 78.10% 103.81% 100.00%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 28/01/04 -
Price 0.7000 0.5800 1.2800 1.7700 0.8200 0.6600 0.7900 -
P/RPS 0.12 0.06 0.14 0.33 0.21 0.23 0.46 -20.05%
  YoY % 100.00% -57.14% -57.58% 57.14% -8.70% -50.00% -
  Horiz. % 26.09% 13.04% 30.43% 71.74% 45.65% 50.00% 100.00%
P/EPS 4.05 4.04 6.20 8.52 10.19 5.23 10.67 -14.90%
  YoY % 0.25% -34.84% -27.23% -16.39% 94.84% -50.98% -
  Horiz. % 37.96% 37.86% 58.11% 79.85% 95.50% 49.02% 100.00%
EY 24.72 24.75 16.13 11.74 9.81 19.13 9.37 17.53%
  YoY % -0.12% 53.44% 37.39% 19.67% -48.72% 104.16% -
  Horiz. % 263.82% 264.14% 172.15% 125.29% 104.70% 204.16% 100.00%
DY 0.00 7.93 1.95 3.95 5.49 0.00 2.53 -
  YoY % 0.00% 306.67% -50.63% -28.05% 0.00% 0.00% -
  Horiz. % 0.00% 313.44% 77.08% 156.13% 217.00% 0.00% 100.00%
P/NAPS 0.51 0.44 1.10 1.74 0.92 1.02 1.07 -11.61%
  YoY % 15.91% -60.00% -36.78% 89.13% -9.80% -4.67% -
  Horiz. % 47.66% 41.12% 102.80% 162.62% 85.98% 95.33% 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.
 


 

453  245  503  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GREATEC 1.06+0.095 
 IWCITY 1.04-0.06 
 HSI-H6Q 0.27-0.05 
 PHB 0.01-0.005 
 BORNOIL 0.0450.00 
 EKOVEST 0.8450.00 
 HSI-C5J 0.34+0.07 
 MESTRON 0.155-0.005 
 DAYANG 1.17+0.10 
 PERDANA 0.35+0.03 
Partners & Brokers