Highlights

[NYLEX] YoY TTM Result on 2009-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 30-Nov-2009  [#2]
Profit Trend QoQ -     237.19%    YoY -     26.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 1,664,945 1,396,399 1,131,587 1,097,821 1,729,978 1,793,236 945,424 9.88%
  YoY % 19.23% 23.40% 3.08% -36.54% -3.53% 89.68% -
  Horiz. % 176.11% 147.70% 119.69% 116.12% 182.98% 189.68% 100.00%
PBT 15,633 25,891 18,429 29,454 29,202 47,548 49,287 -17.40%
  YoY % -39.62% 40.49% -37.43% 0.86% -38.58% -3.53% -
  Horiz. % 31.72% 52.53% 37.39% 59.76% 59.25% 96.47% 100.00%
Tax -7,235 -5,572 -2,376 1,529 -7,275 -7,407 -12,109 -8.22%
  YoY % -29.85% -134.51% -255.40% 121.02% 1.78% 38.83% -
  Horiz. % 59.75% 46.02% 19.62% -12.63% 60.08% 61.17% 100.00%
NP 8,398 20,319 16,053 30,983 21,927 40,141 37,178 -21.94%
  YoY % -58.67% 26.57% -48.19% 41.30% -45.38% 7.97% -
  Horiz. % 22.59% 54.65% 43.18% 83.34% 58.98% 107.97% 100.00%
NP to SH 8,755 20,289 15,917 32,040 25,351 40,117 36,746 -21.25%
  YoY % -56.85% 27.47% -50.32% 26.39% -36.81% 9.17% -
  Horiz. % 23.83% 55.21% 43.32% 87.19% 68.99% 109.17% 100.00%
Tax Rate 46.28 % 21.52 % 12.89 % -5.19 % 24.91 % 15.58 % 24.57 % 11.12%
  YoY % 115.06% 66.95% 348.36% -120.84% 59.88% -36.59% -
  Horiz. % 188.36% 87.59% 52.46% -21.12% 101.38% 63.41% 100.00%
Total Cost 1,656,547 1,376,080 1,115,534 1,066,838 1,708,051 1,753,095 908,246 10.52%
  YoY % 20.38% 23.36% 4.56% -37.54% -2.57% 93.02% -
  Horiz. % 182.39% 151.51% 122.82% 117.46% 188.06% 193.02% 100.00%
Net Worth 283,055 279,811 263,513 255,536 233,141 225,339 180,390 7.79%
  YoY % 1.16% 6.18% 3.12% 9.61% 3.46% 24.92% -
  Horiz. % 156.91% 155.11% 146.08% 141.66% 129.24% 124.92% 100.00%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 3,878 5,534 0 0 8,122 4,857 12,377 -17.57%
  YoY % -29.91% 0.00% 0.00% 0.00% 67.24% -60.76% -
  Horiz. % 31.34% 44.71% 0.00% 0.00% 65.62% 39.24% 100.00%
Div Payout % 44.30 % 27.28 % - % - % 32.04 % 12.11 % 33.68 % 4.67%
  YoY % 62.39% 0.00% 0.00% 0.00% 164.57% -64.04% -
  Horiz. % 131.53% 81.00% 0.00% 0.00% 95.13% 35.96% 100.00%
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 283,055 279,811 263,513 255,536 233,141 225,339 180,390 7.79%
  YoY % 1.16% 6.18% 3.12% 9.61% 3.46% 24.92% -
  Horiz. % 156.91% 155.11% 146.08% 141.66% 129.24% 124.92% 100.00%
NOSH 193,873 194,313 188,223 185,171 176,622 194,258 176,852 1.54%
  YoY % -0.23% 3.24% 1.65% 4.84% -9.08% 9.84% -
  Horiz. % 109.62% 109.87% 106.43% 104.70% 99.87% 109.84% 100.00%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 0.50 % 1.46 % 1.42 % 2.82 % 1.27 % 2.24 % 3.93 % -29.06%
  YoY % -65.75% 2.82% -49.65% 122.05% -43.30% -43.00% -
  Horiz. % 12.72% 37.15% 36.13% 71.76% 32.32% 57.00% 100.00%
ROE 3.09 % 7.25 % 6.04 % 12.54 % 10.87 % 17.80 % 20.37 % -26.95%
  YoY % -57.38% 20.03% -51.83% 15.36% -38.93% -12.62% -
  Horiz. % 15.17% 35.59% 29.65% 61.56% 53.36% 87.38% 100.00%
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 858.78 718.63 601.19 592.87 979.48 923.12 534.58 8.21%
  YoY % 19.50% 19.53% 1.40% -39.47% 6.11% 72.68% -
  Horiz. % 160.65% 134.43% 112.46% 110.90% 183.22% 172.68% 100.00%
EPS 4.52 10.44 8.46 17.30 14.35 20.65 20.78 -22.43%
  YoY % -56.70% 23.40% -51.10% 20.56% -30.51% -0.63% -
  Horiz. % 21.75% 50.24% 40.71% 83.25% 69.06% 99.37% 100.00%
DPS 2.00 2.85 0.00 0.00 4.60 2.50 7.00 -18.83%
  YoY % -29.82% 0.00% 0.00% 0.00% 84.00% -64.29% -
  Horiz. % 28.57% 40.71% 0.00% 0.00% 65.71% 35.71% 100.00%
NAPS 1.4600 1.4400 1.4000 1.3800 1.3200 1.1600 1.0200 6.15%
  YoY % 1.39% 2.86% 1.45% 4.55% 13.79% 13.73% -
  Horiz. % 143.14% 141.18% 137.25% 135.29% 129.41% 113.73% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 856.73 718.55 582.28 564.91 890.19 922.75 486.49 9.88%
  YoY % 19.23% 23.40% 3.07% -36.54% -3.53% 89.68% -
  Horiz. % 176.10% 147.70% 119.69% 116.12% 182.98% 189.68% 100.00%
EPS 4.51 10.44 8.19 16.49 13.04 20.64 18.91 -21.23%
  YoY % -56.80% 27.47% -50.33% 26.46% -36.82% 9.15% -
  Horiz. % 23.85% 55.21% 43.31% 87.20% 68.96% 109.15% 100.00%
DPS 2.00 2.85 0.00 0.00 4.18 2.50 6.37 -17.54%
  YoY % -29.82% 0.00% 0.00% 0.00% 67.20% -60.75% -
  Horiz. % 31.40% 44.74% 0.00% 0.00% 65.62% 39.25% 100.00%
NAPS 1.4565 1.4398 1.3560 1.3149 1.1997 1.1595 0.9282 7.79%
  YoY % 1.16% 6.18% 3.13% 9.60% 3.47% 24.92% -
  Horiz. % 156.92% 155.12% 146.09% 141.66% 129.25% 124.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.5400 0.5500 0.6800 0.7000 0.7700 1.5000 1.1700 -
P/RPS 0.06 0.08 0.11 0.12 0.08 0.16 0.22 -19.45%
  YoY % -25.00% -27.27% -8.33% 50.00% -50.00% -27.27% -
  Horiz. % 27.27% 36.36% 50.00% 54.55% 36.36% 72.73% 100.00%
P/EPS 11.96 5.27 8.04 4.05 5.36 7.26 5.63 13.37%
  YoY % 126.94% -34.45% 98.52% -24.44% -26.17% 28.95% -
  Horiz. % 212.43% 93.61% 142.81% 71.94% 95.20% 128.95% 100.00%
EY 8.36 18.98 12.44 24.72 18.64 13.77 17.76 -11.79%
  YoY % -55.95% 52.57% -49.68% 32.62% 35.37% -22.47% -
  Horiz. % 47.07% 106.87% 70.05% 139.19% 104.95% 77.53% 100.00%
DY 3.70 5.18 0.00 0.00 5.97 1.67 5.98 -7.68%
  YoY % -28.57% 0.00% 0.00% 0.00% 257.49% -72.07% -
  Horiz. % 61.87% 86.62% 0.00% 0.00% 99.83% 27.93% 100.00%
P/NAPS 0.37 0.38 0.49 0.51 0.58 1.29 1.15 -17.21%
  YoY % -2.63% -22.45% -3.92% -12.07% -55.04% 12.17% -
  Horiz. % 32.17% 33.04% 42.61% 44.35% 50.43% 112.17% 100.00%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 23/01/07 -
Price 0.4900 0.5800 0.7000 0.7000 0.5800 1.2800 1.7700 -
P/RPS 0.06 0.08 0.12 0.12 0.06 0.14 0.33 -24.71%
  YoY % -25.00% -33.33% 0.00% 100.00% -57.14% -57.58% -
  Horiz. % 18.18% 24.24% 36.36% 36.36% 18.18% 42.42% 100.00%
P/EPS 10.85 5.55 8.28 4.05 4.04 6.20 8.52 4.11%
  YoY % 95.50% -32.97% 104.44% 0.25% -34.84% -27.23% -
  Horiz. % 127.35% 65.14% 97.18% 47.54% 47.42% 72.77% 100.00%
EY 9.22 18.00 12.08 24.72 24.75 16.13 11.74 -3.94%
  YoY % -48.78% 49.01% -51.13% -0.12% 53.44% 37.39% -
  Horiz. % 78.53% 153.32% 102.90% 210.56% 210.82% 137.39% 100.00%
DY 4.08 4.91 0.00 0.00 7.93 1.95 3.95 0.54%
  YoY % -16.90% 0.00% 0.00% 0.00% 306.67% -50.63% -
  Horiz. % 103.29% 124.30% 0.00% 0.00% 200.76% 49.37% 100.00%
P/NAPS 0.34 0.40 0.50 0.51 0.44 1.10 1.74 -23.80%
  YoY % -15.00% -20.00% -1.96% 15.91% -60.00% -36.78% -
  Horiz. % 19.54% 22.99% 28.74% 29.31% 25.29% 63.22% 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.
 


 

209  304  529  1194 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.235+0.015 
 HSI-C5H 0.255+0.015 
 SAPNRG 0.295+0.005 
 EKOVEST 0.725-0.045 
 KNM 0.19-0.01 
 IMPIANA 0.0350.00 
 EKOVEST-WB 0.24-0.04 
 LAMBO 0.060.00 
Partners & Brokers