Highlights

[NYLEX] YoY TTM Result on 2008-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 22-Jan-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2009
Quarter 30-Nov-2008  [#2]
Profit Trend QoQ -     -55.54%    YoY -     -36.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 1,396,399 1,131,587 1,097,821 1,729,978 1,793,236 945,424 684,470 12.61%
  YoY % 23.40% 3.08% -36.54% -3.53% 89.68% 38.12% -
  Horiz. % 204.01% 165.32% 160.39% 252.75% 261.99% 138.12% 100.00%
PBT 25,891 18,429 29,454 29,202 47,548 49,287 20,401 4.05%
  YoY % 40.49% -37.43% 0.86% -38.58% -3.53% 141.59% -
  Horiz. % 126.91% 90.33% 144.38% 143.14% 233.07% 241.59% 100.00%
Tax -5,572 -2,376 1,529 -7,275 -7,407 -12,109 -6,942 -3.60%
  YoY % -134.51% -255.40% 121.02% 1.78% 38.83% -74.43% -
  Horiz. % 80.27% 34.23% -22.03% 104.80% 106.70% 174.43% 100.00%
NP 20,319 16,053 30,983 21,927 40,141 37,178 13,459 7.10%
  YoY % 26.57% -48.19% 41.30% -45.38% 7.97% 176.23% -
  Horiz. % 150.97% 119.27% 230.20% 162.92% 298.25% 276.23% 100.00%
NP to SH 20,289 15,917 32,040 25,351 40,117 36,746 14,202 6.12%
  YoY % 27.47% -50.32% 26.39% -36.81% 9.17% 158.74% -
  Horiz. % 142.86% 112.08% 225.60% 178.50% 282.47% 258.74% 100.00%
Tax Rate 21.52 % 12.89 % -5.19 % 24.91 % 15.58 % 24.57 % 34.03 % -7.35%
  YoY % 66.95% 348.36% -120.84% 59.88% -36.59% -27.80% -
  Horiz. % 63.24% 37.88% -15.25% 73.20% 45.78% 72.20% 100.00%
Total Cost 1,376,080 1,115,534 1,066,838 1,708,051 1,753,095 908,246 671,011 12.71%
  YoY % 23.36% 4.56% -37.54% -2.57% 93.02% 35.35% -
  Horiz. % 205.08% 166.25% 158.99% 254.55% 261.26% 135.35% 100.00%
Net Worth 279,811 263,513 255,536 233,141 225,339 180,390 157,148 10.09%
  YoY % 6.18% 3.12% 9.61% 3.46% 24.92% 14.79% -
  Horiz. % 178.06% 167.68% 162.61% 148.36% 143.39% 114.79% 100.00%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div 5,534 0 0 8,122 4,857 12,377 7,945 -5.85%
  YoY % 0.00% 0.00% 0.00% 67.24% -60.76% 55.79% -
  Horiz. % 69.65% 0.00% 0.00% 102.23% 61.13% 155.79% 100.00%
Div Payout % 27.28 % - % - % 32.04 % 12.11 % 33.68 % 55.95 % -11.28%
  YoY % 0.00% 0.00% 0.00% 164.57% -64.04% -39.80% -
  Horiz. % 48.76% 0.00% 0.00% 57.27% 21.64% 60.20% 100.00%
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 279,811 263,513 255,536 233,141 225,339 180,390 157,148 10.09%
  YoY % 6.18% 3.12% 9.61% 3.46% 24.92% 14.79% -
  Horiz. % 178.06% 167.68% 162.61% 148.36% 143.39% 114.79% 100.00%
NOSH 194,313 188,223 185,171 176,622 194,258 176,852 176,571 1.61%
  YoY % 3.24% 1.65% 4.84% -9.08% 9.84% 0.16% -
  Horiz. % 110.05% 106.60% 104.87% 100.03% 110.02% 100.16% 100.00%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 1.46 % 1.42 % 2.82 % 1.27 % 2.24 % 3.93 % 1.97 % -4.87%
  YoY % 2.82% -49.65% 122.05% -43.30% -43.00% 99.49% -
  Horiz. % 74.11% 72.08% 143.15% 64.47% 113.71% 199.49% 100.00%
ROE 7.25 % 6.04 % 12.54 % 10.87 % 17.80 % 20.37 % 9.04 % -3.61%
  YoY % 20.03% -51.83% 15.36% -38.93% -12.62% 125.33% -
  Horiz. % 80.20% 66.81% 138.72% 120.24% 196.90% 225.33% 100.00%
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 718.63 601.19 592.87 979.48 923.12 534.58 387.64 10.83%
  YoY % 19.53% 1.40% -39.47% 6.11% 72.68% 37.91% -
  Horiz. % 185.39% 155.09% 152.94% 252.68% 238.14% 137.91% 100.00%
EPS 10.44 8.46 17.30 14.35 20.65 20.78 8.04 4.45%
  YoY % 23.40% -51.10% 20.56% -30.51% -0.63% 158.46% -
  Horiz. % 129.85% 105.22% 215.17% 178.48% 256.84% 258.46% 100.00%
DPS 2.85 0.00 0.00 4.60 2.50 7.00 4.50 -7.33%
  YoY % 0.00% 0.00% 0.00% 84.00% -64.29% 55.56% -
  Horiz. % 63.33% 0.00% 0.00% 102.22% 55.56% 155.56% 100.00%
NAPS 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 0.8900 8.35%
  YoY % 2.86% 1.45% 4.55% 13.79% 13.73% 14.61% -
  Horiz. % 161.80% 157.30% 155.06% 148.31% 130.34% 114.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 718.55 582.28 564.91 890.19 922.75 486.49 352.21 12.61%
  YoY % 23.40% 3.07% -36.54% -3.53% 89.68% 38.12% -
  Horiz. % 204.01% 165.32% 160.39% 252.74% 261.99% 138.12% 100.00%
EPS 10.44 8.19 16.49 13.04 20.64 18.91 7.31 6.12%
  YoY % 27.47% -50.33% 26.46% -36.82% 9.15% 158.69% -
  Horiz. % 142.82% 112.04% 225.58% 178.39% 282.35% 258.69% 100.00%
DPS 2.85 0.00 0.00 4.18 2.50 6.37 4.09 -5.84%
  YoY % 0.00% 0.00% 0.00% 67.20% -60.75% 55.75% -
  Horiz. % 69.68% 0.00% 0.00% 102.20% 61.12% 155.75% 100.00%
NAPS 1.4398 1.3560 1.3149 1.1997 1.1595 0.9282 0.8086 10.09%
  YoY % 6.18% 3.13% 9.60% 3.47% 24.92% 14.79% -
  Horiz. % 178.06% 167.70% 162.61% 148.37% 143.40% 114.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 0.7300 -
P/RPS 0.08 0.11 0.12 0.08 0.16 0.22 0.19 -13.42%
  YoY % -27.27% -8.33% 50.00% -50.00% -27.27% 15.79% -
  Horiz. % 42.11% 57.89% 63.16% 42.11% 84.21% 115.79% 100.00%
P/EPS 5.27 8.04 4.05 5.36 7.26 5.63 9.08 -8.66%
  YoY % -34.45% 98.52% -24.44% -26.17% 28.95% -38.00% -
  Horiz. % 58.04% 88.55% 44.60% 59.03% 79.96% 62.00% 100.00%
EY 18.98 12.44 24.72 18.64 13.77 17.76 11.02 9.48%
  YoY % 52.57% -49.68% 32.62% 35.37% -22.47% 61.16% -
  Horiz. % 172.23% 112.89% 224.32% 169.15% 124.95% 161.16% 100.00%
DY 5.18 0.00 0.00 5.97 1.67 5.98 6.16 -2.85%
  YoY % 0.00% 0.00% 0.00% 257.49% -72.07% -2.92% -
  Horiz. % 84.09% 0.00% 0.00% 96.92% 27.11% 97.08% 100.00%
P/NAPS 0.38 0.49 0.51 0.58 1.29 1.15 0.82 -12.03%
  YoY % -22.45% -3.92% -12.07% -55.04% 12.17% 40.24% -
  Horiz. % 46.34% 59.76% 62.20% 70.73% 157.32% 140.24% 100.00%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 26/01/06 -
Price 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 0.8200 -
P/RPS 0.08 0.12 0.12 0.06 0.14 0.33 0.21 -14.85%
  YoY % -33.33% 0.00% 100.00% -57.14% -57.58% 57.14% -
  Horiz. % 38.10% 57.14% 57.14% 28.57% 66.67% 157.14% 100.00%
P/EPS 5.55 8.28 4.05 4.04 6.20 8.52 10.19 -9.63%
  YoY % -32.97% 104.44% 0.25% -34.84% -27.23% -16.39% -
  Horiz. % 54.47% 81.26% 39.74% 39.65% 60.84% 83.61% 100.00%
EY 18.00 12.08 24.72 24.75 16.13 11.74 9.81 10.64%
  YoY % 49.01% -51.13% -0.12% 53.44% 37.39% 19.67% -
  Horiz. % 183.49% 123.14% 251.99% 252.29% 164.42% 119.67% 100.00%
DY 4.91 0.00 0.00 7.93 1.95 3.95 5.49 -1.84%
  YoY % 0.00% 0.00% 0.00% 306.67% -50.63% -28.05% -
  Horiz. % 89.44% 0.00% 0.00% 144.44% 35.52% 71.95% 100.00%
P/NAPS 0.40 0.50 0.51 0.44 1.10 1.74 0.92 -12.96%
  YoY % -20.00% -1.96% 15.91% -60.00% -36.78% 89.13% -
  Horiz. % 43.48% 54.35% 55.43% 47.83% 119.57% 189.13% 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.
 


 

150  139  427  1494 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 HSI-C5J 0.235-0.02 
 HSI-C5P 0.335-0.005 
 VS 1.13+0.01 
 HSI-H6Q 0.295-0.005 
 IMPIANA 0.040.00 
 HSI-H6N 0.0750.00 
 KOMARK 0.315+0.005 
 KHEESAN 0.360.00 
 DSONIC 0.54+0.015 
Partners & Brokers