Highlights

[NYLEX] YoY TTM Result on 2007-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jan-2008
Admission Sponsor -
Sponsor -
Financial Year 31-May-2008
Quarter 30-Nov-2007  [#2]
Profit Trend QoQ -     -5.27%    YoY -     9.17%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 1,131,587 1,097,821 1,729,978 1,793,236 945,424 684,470 497,548 14.67%
  YoY % 3.08% -36.54% -3.53% 89.68% 38.12% 37.57% -
  Horiz. % 227.43% 220.65% 347.70% 360.41% 190.02% 137.57% 100.00%
PBT 18,429 29,454 29,202 47,548 49,287 20,401 29,484 -7.53%
  YoY % -37.43% 0.86% -38.58% -3.53% 141.59% -30.81% -
  Horiz. % 62.51% 99.90% 99.04% 161.27% 167.17% 69.19% 100.00%
Tax -2,376 1,529 -7,275 -7,407 -12,109 -6,942 -31,795 -35.09%
  YoY % -255.40% 121.02% 1.78% 38.83% -74.43% 78.17% -
  Horiz. % 7.47% -4.81% 22.88% 23.30% 38.08% 21.83% 100.00%
NP 16,053 30,983 21,927 40,141 37,178 13,459 -2,311 -
  YoY % -48.19% 41.30% -45.38% 7.97% 176.23% 682.39% -
  Horiz. % -694.63% -1,340.68% -948.81% -1,736.95% -1,608.74% -582.39% 100.00%
NP to SH 15,917 32,040 25,351 40,117 36,746 14,202 22,301 -5.46%
  YoY % -50.32% 26.39% -36.81% 9.17% 158.74% -36.32% -
  Horiz. % 71.37% 143.67% 113.68% 179.89% 164.77% 63.68% 100.00%
Tax Rate 12.89 % -5.19 % 24.91 % 15.58 % 24.57 % 34.03 % 107.84 % -29.80%
  YoY % 348.36% -120.84% 59.88% -36.59% -27.80% -68.44% -
  Horiz. % 11.95% -4.81% 23.10% 14.45% 22.78% 31.56% 100.00%
Total Cost 1,115,534 1,066,838 1,708,051 1,753,095 908,246 671,011 499,859 14.31%
  YoY % 4.56% -37.54% -2.57% 93.02% 35.35% 34.24% -
  Horiz. % 223.17% 213.43% 341.71% 350.72% 181.70% 134.24% 100.00%
Net Worth 263,513 255,536 233,141 225,339 180,390 157,148 114,784 14.85%
  YoY % 3.12% 9.61% 3.46% 24.92% 14.79% 36.91% -
  Horiz. % 229.57% 222.62% 203.11% 196.32% 157.16% 136.91% 100.00%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 0 0 8,122 4,857 12,377 7,945 0 -
  YoY % 0.00% 0.00% 67.24% -60.76% 55.79% 0.00% -
  Horiz. % 0.00% 0.00% 102.23% 61.13% 155.79% 100.00% -
Div Payout % - % - % 32.04 % 12.11 % 33.68 % 55.95 % - % -
  YoY % 0.00% 0.00% 164.57% -64.04% -39.80% 0.00% -
  Horiz. % 0.00% 0.00% 57.27% 21.64% 60.20% 100.00% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 263,513 255,536 233,141 225,339 180,390 157,148 114,784 14.85%
  YoY % 3.12% 9.61% 3.46% 24.92% 14.79% 36.91% -
  Horiz. % 229.57% 222.62% 203.11% 196.32% 157.16% 136.91% 100.00%
NOSH 188,223 185,171 176,622 194,258 176,852 176,571 176,591 1.07%
  YoY % 1.65% 4.84% -9.08% 9.84% 0.16% -0.01% -
  Horiz. % 106.59% 104.86% 100.02% 110.00% 100.15% 99.99% 100.00%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 1.42 % 2.82 % 1.27 % 2.24 % 3.93 % 1.97 % -0.46 % -
  YoY % -49.65% 122.05% -43.30% -43.00% 99.49% 528.26% -
  Horiz. % -308.70% -613.04% -276.09% -486.96% -854.35% -428.26% 100.00%
ROE 6.04 % 12.54 % 10.87 % 17.80 % 20.37 % 9.04 % 19.43 % -17.69%
  YoY % -51.83% 15.36% -38.93% -12.62% 125.33% -53.47% -
  Horiz. % 31.09% 64.54% 55.94% 91.61% 104.84% 46.53% 100.00%
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 601.19 592.87 979.48 923.12 534.58 387.64 281.75 13.46%
  YoY % 1.40% -39.47% 6.11% 72.68% 37.91% 37.58% -
  Horiz. % 213.38% 210.42% 347.64% 327.64% 189.74% 137.58% 100.00%
EPS 8.46 17.30 14.35 20.65 20.78 8.04 12.63 -6.46%
  YoY % -51.10% 20.56% -30.51% -0.63% 158.46% -36.34% -
  Horiz. % 66.98% 136.98% 113.62% 163.50% 164.53% 63.66% 100.00%
DPS 0.00 0.00 4.60 2.50 7.00 4.50 0.00 -
  YoY % 0.00% 0.00% 84.00% -64.29% 55.56% 0.00% -
  Horiz. % 0.00% 0.00% 102.22% 55.56% 155.56% 100.00% -
NAPS 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 0.6500 13.63%
  YoY % 1.45% 4.55% 13.79% 13.73% 14.61% 36.92% -
  Horiz. % 215.38% 212.31% 203.08% 178.46% 156.92% 136.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 582.28 564.91 890.19 922.75 486.49 352.21 256.02 14.67%
  YoY % 3.07% -36.54% -3.53% 89.68% 38.12% 37.57% -
  Horiz. % 227.44% 220.65% 347.70% 360.42% 190.02% 137.57% 100.00%
EPS 8.19 16.49 13.04 20.64 18.91 7.31 11.48 -5.47%
  YoY % -50.33% 26.46% -36.82% 9.15% 158.69% -36.32% -
  Horiz. % 71.34% 143.64% 113.59% 179.79% 164.72% 63.68% 100.00%
DPS 0.00 0.00 4.18 2.50 6.37 4.09 0.00 -
  YoY % 0.00% 0.00% 67.20% -60.75% 55.75% 0.00% -
  Horiz. % 0.00% 0.00% 102.20% 61.12% 155.75% 100.00% -
NAPS 1.3560 1.3149 1.1997 1.1595 0.9282 0.8086 0.5906 14.85%
  YoY % 3.13% 9.60% 3.47% 24.92% 14.79% 36.91% -
  Horiz. % 229.60% 222.64% 203.13% 196.33% 157.16% 136.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 0.7100 -
P/RPS 0.11 0.12 0.08 0.16 0.22 0.19 0.25 -12.78%
  YoY % -8.33% 50.00% -50.00% -27.27% 15.79% -24.00% -
  Horiz. % 44.00% 48.00% 32.00% 64.00% 88.00% 76.00% 100.00%
P/EPS 8.04 4.05 5.36 7.26 5.63 9.08 5.62 6.15%
  YoY % 98.52% -24.44% -26.17% 28.95% -38.00% 61.57% -
  Horiz. % 143.06% 72.06% 95.37% 129.18% 100.18% 161.57% 100.00%
EY 12.44 24.72 18.64 13.77 17.76 11.02 17.79 -5.79%
  YoY % -49.68% 32.62% 35.37% -22.47% 61.16% -38.06% -
  Horiz. % 69.93% 138.95% 104.78% 77.40% 99.83% 61.94% 100.00%
DY 0.00 0.00 5.97 1.67 5.98 6.16 0.00 -
  YoY % 0.00% 0.00% 257.49% -72.07% -2.92% 0.00% -
  Horiz. % 0.00% 0.00% 96.92% 27.11% 97.08% 100.00% -
P/NAPS 0.49 0.51 0.58 1.29 1.15 0.82 1.09 -12.47%
  YoY % -3.92% -12.07% -55.04% 12.17% 40.24% -24.77% -
  Horiz. % 44.95% 46.79% 53.21% 118.35% 105.50% 75.23% 100.00%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 31/01/05 -
Price 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 0.6600 -
P/RPS 0.12 0.12 0.06 0.14 0.33 0.21 0.23 -10.27%
  YoY % 0.00% 100.00% -57.14% -57.58% 57.14% -8.70% -
  Horiz. % 52.17% 52.17% 26.09% 60.87% 143.48% 91.30% 100.00%
P/EPS 8.28 4.05 4.04 6.20 8.52 10.19 5.23 7.95%
  YoY % 104.44% 0.25% -34.84% -27.23% -16.39% 94.84% -
  Horiz. % 158.32% 77.44% 77.25% 118.55% 162.91% 194.84% 100.00%
EY 12.08 24.72 24.75 16.13 11.74 9.81 19.13 -7.37%
  YoY % -51.13% -0.12% 53.44% 37.39% 19.67% -48.72% -
  Horiz. % 63.15% 129.22% 129.38% 84.32% 61.37% 51.28% 100.00%
DY 0.00 0.00 7.93 1.95 3.95 5.49 0.00 -
  YoY % 0.00% 0.00% 306.67% -50.63% -28.05% 0.00% -
  Horiz. % 0.00% 0.00% 144.44% 35.52% 71.95% 100.00% -
P/NAPS 0.50 0.51 0.44 1.10 1.74 0.92 1.02 -11.20%
  YoY % -1.96% 15.91% -60.00% -36.78% 89.13% -9.80% -
  Horiz. % 49.02% 50.00% 43.14% 107.84% 170.59% 90.20% 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.
 


 

1893 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.760.00 
 UCREST 0.210.00 
 PINEAPP 0.2750.00 
 PUC 0.0750.00 
 WILLOW 0.440.00 
 IRIS 0.1550.00 
 BTECH 0.230.00 
 3A 0.810.00 
 TENAGA-C57 0.1450.00 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
7. This One Habit Will Make You Poor Forever Good Articles to Share
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers