Highlights

[NYLEX] YoY TTM Result on 2010-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 30-Nov-2010  [#2]
Profit Trend QoQ -     -21.38%    YoY -     -50.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 1,706,474 1,664,945 1,396,399 1,131,587 1,097,821 1,729,978 1,793,236 -0.82%
  YoY % 2.49% 19.23% 23.40% 3.08% -36.54% -3.53% -
  Horiz. % 95.16% 92.85% 77.87% 63.10% 61.22% 96.47% 100.00%
PBT 16,523 15,633 25,891 18,429 29,454 29,202 47,548 -16.14%
  YoY % 5.69% -39.62% 40.49% -37.43% 0.86% -38.58% -
  Horiz. % 34.75% 32.88% 54.45% 38.76% 61.95% 61.42% 100.00%
Tax -8,302 -7,235 -5,572 -2,376 1,529 -7,275 -7,407 1.92%
  YoY % -14.75% -29.85% -134.51% -255.40% 121.02% 1.78% -
  Horiz. % 112.08% 97.68% 75.23% 32.08% -20.64% 98.22% 100.00%
NP 8,221 8,398 20,319 16,053 30,983 21,927 40,141 -23.21%
  YoY % -2.11% -58.67% 26.57% -48.19% 41.30% -45.38% -
  Horiz. % 20.48% 20.92% 50.62% 39.99% 77.19% 54.62% 100.00%
NP to SH 9,369 8,755 20,289 15,917 32,040 25,351 40,117 -21.51%
  YoY % 7.01% -56.85% 27.47% -50.32% 26.39% -36.81% -
  Horiz. % 23.35% 21.82% 50.57% 39.68% 79.87% 63.19% 100.00%
Tax Rate 50.25 % 46.28 % 21.52 % 12.89 % -5.19 % 24.91 % 15.58 % 21.53%
  YoY % 8.58% 115.06% 66.95% 348.36% -120.84% 59.88% -
  Horiz. % 322.53% 297.05% 138.13% 82.73% -33.31% 159.88% 100.00%
Total Cost 1,698,253 1,656,547 1,376,080 1,115,534 1,066,838 1,708,051 1,753,095 -0.53%
  YoY % 2.52% 20.38% 23.36% 4.56% -37.54% -2.57% -
  Horiz. % 96.87% 94.49% 78.49% 63.63% 60.85% 97.43% 100.00%
Net Worth 288,909 283,055 279,811 263,513 255,536 233,141 225,339 4.22%
  YoY % 2.07% 1.16% 6.18% 3.12% 9.61% 3.46% -
  Horiz. % 128.21% 125.61% 124.17% 116.94% 113.40% 103.46% 100.00%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 3,853 3,878 5,534 0 0 8,122 4,857 -3.78%
  YoY % -0.65% -29.91% 0.00% 0.00% 0.00% 67.24% -
  Horiz. % 79.34% 79.86% 113.94% 0.00% 0.00% 167.24% 100.00%
Div Payout % 41.13 % 44.30 % 27.28 % - % - % 32.04 % 12.11 % 22.58%
  YoY % -7.16% 62.39% 0.00% 0.00% 0.00% 164.57% -
  Horiz. % 339.64% 365.81% 225.27% 0.00% 0.00% 264.57% 100.00%
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 288,909 283,055 279,811 263,513 255,536 233,141 225,339 4.22%
  YoY % 2.07% 1.16% 6.18% 3.12% 9.61% 3.46% -
  Horiz. % 128.21% 125.61% 124.17% 116.94% 113.40% 103.46% 100.00%
NOSH 192,606 193,873 194,313 188,223 185,171 176,622 194,258 -0.14%
  YoY % -0.65% -0.23% 3.24% 1.65% 4.84% -9.08% -
  Horiz. % 99.15% 99.80% 100.03% 96.89% 95.32% 90.92% 100.00%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 0.48 % 0.50 % 1.46 % 1.42 % 2.82 % 1.27 % 2.24 % -22.63%
  YoY % -4.00% -65.75% 2.82% -49.65% 122.05% -43.30% -
  Horiz. % 21.43% 22.32% 65.18% 63.39% 125.89% 56.70% 100.00%
ROE 3.24 % 3.09 % 7.25 % 6.04 % 12.54 % 10.87 % 17.80 % -24.70%
  YoY % 4.85% -57.38% 20.03% -51.83% 15.36% -38.93% -
  Horiz. % 18.20% 17.36% 40.73% 33.93% 70.45% 61.07% 100.00%
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 885.99 858.78 718.63 601.19 592.87 979.48 923.12 -0.68%
  YoY % 3.17% 19.50% 19.53% 1.40% -39.47% 6.11% -
  Horiz. % 95.98% 93.03% 77.85% 65.13% 64.22% 106.11% 100.00%
EPS 4.86 4.52 10.44 8.46 17.30 14.35 20.65 -21.41%
  YoY % 7.52% -56.70% 23.40% -51.10% 20.56% -30.51% -
  Horiz. % 23.54% 21.89% 50.56% 40.97% 83.78% 69.49% 100.00%
DPS 2.00 2.00 2.85 0.00 0.00 4.60 2.50 -3.65%
  YoY % 0.00% -29.82% 0.00% 0.00% 0.00% 84.00% -
  Horiz. % 80.00% 80.00% 114.00% 0.00% 0.00% 184.00% 100.00%
NAPS 1.5000 1.4600 1.4400 1.4000 1.3800 1.3200 1.1600 4.37%
  YoY % 2.74% 1.39% 2.86% 1.45% 4.55% 13.79% -
  Horiz. % 129.31% 125.86% 124.14% 120.69% 118.97% 113.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 878.10 856.73 718.55 582.28 564.91 890.19 922.75 -0.82%
  YoY % 2.49% 19.23% 23.40% 3.07% -36.54% -3.53% -
  Horiz. % 95.16% 92.85% 77.87% 63.10% 61.22% 96.47% 100.00%
EPS 4.82 4.51 10.44 8.19 16.49 13.04 20.64 -21.51%
  YoY % 6.87% -56.80% 27.47% -50.33% 26.46% -36.82% -
  Horiz. % 23.35% 21.85% 50.58% 39.68% 79.89% 63.18% 100.00%
DPS 1.98 2.00 2.85 0.00 0.00 4.18 2.50 -3.81%
  YoY % -1.00% -29.82% 0.00% 0.00% 0.00% 67.20% -
  Horiz. % 79.20% 80.00% 114.00% 0.00% 0.00% 167.20% 100.00%
NAPS 1.4866 1.4565 1.4398 1.3560 1.3149 1.1997 1.1595 4.22%
  YoY % 2.07% 1.16% 6.18% 3.13% 9.60% 3.47% -
  Horiz. % 128.21% 125.61% 124.17% 116.95% 113.40% 103.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.5300 0.5400 0.5500 0.6800 0.7000 0.7700 1.5000 -
P/RPS 0.06 0.06 0.08 0.11 0.12 0.08 0.16 -15.07%
  YoY % 0.00% -25.00% -27.27% -8.33% 50.00% -50.00% -
  Horiz. % 37.50% 37.50% 50.00% 68.75% 75.00% 50.00% 100.00%
P/EPS 10.90 11.96 5.27 8.04 4.05 5.36 7.26 7.00%
  YoY % -8.86% 126.94% -34.45% 98.52% -24.44% -26.17% -
  Horiz. % 150.14% 164.74% 72.59% 110.74% 55.79% 73.83% 100.00%
EY 9.18 8.36 18.98 12.44 24.72 18.64 13.77 -6.53%
  YoY % 9.81% -55.95% 52.57% -49.68% 32.62% 35.37% -
  Horiz. % 66.67% 60.71% 137.84% 90.34% 179.52% 135.37% 100.00%
DY 3.77 3.70 5.18 0.00 0.00 5.97 1.67 14.52%
  YoY % 1.89% -28.57% 0.00% 0.00% 0.00% 257.49% -
  Horiz. % 225.75% 221.56% 310.18% 0.00% 0.00% 357.49% 100.00%
P/NAPS 0.35 0.37 0.38 0.49 0.51 0.58 1.29 -19.52%
  YoY % -5.41% -2.63% -22.45% -3.92% -12.07% -55.04% -
  Horiz. % 27.13% 28.68% 29.46% 37.98% 39.53% 44.96% 100.00%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 22/01/09 29/01/08 -
Price 0.5250 0.4900 0.5800 0.7000 0.7000 0.5800 1.2800 -
P/RPS 0.06 0.06 0.08 0.12 0.12 0.06 0.14 -13.16%
  YoY % 0.00% -25.00% -33.33% 0.00% 100.00% -57.14% -
  Horiz. % 42.86% 42.86% 57.14% 85.71% 85.71% 42.86% 100.00%
P/EPS 10.79 10.85 5.55 8.28 4.05 4.04 6.20 9.67%
  YoY % -0.55% 95.50% -32.97% 104.44% 0.25% -34.84% -
  Horiz. % 174.03% 175.00% 89.52% 133.55% 65.32% 65.16% 100.00%
EY 9.27 9.22 18.00 12.08 24.72 24.75 16.13 -8.81%
  YoY % 0.54% -48.78% 49.01% -51.13% -0.12% 53.44% -
  Horiz. % 57.47% 57.16% 111.59% 74.89% 153.25% 153.44% 100.00%
DY 3.81 4.08 4.91 0.00 0.00 7.93 1.95 11.80%
  YoY % -6.62% -16.90% 0.00% 0.00% 0.00% 306.67% -
  Horiz. % 195.38% 209.23% 251.79% 0.00% 0.00% 406.67% 100.00%
P/NAPS 0.35 0.34 0.40 0.50 0.51 0.44 1.10 -17.36%
  YoY % 2.94% -15.00% -20.00% -1.96% 15.91% -60.00% -
  Horiz. % 31.82% 30.91% 36.36% 45.45% 46.36% 40.00% 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.
 


 

110  95  360  1645 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB-WB 0.0050.00 
 VS 1.14+0.02 
 HSI-H6Q 0.305+0.005 
 HSI-H6N 0.08+0.005 
 FOCUS 0.165+0.005 
 HSI-C5J 0.225-0.03 
 KHEESAN 0.375+0.015 
 DSONIC 0.545+0.02 
 XDL 0.085+0.005 
 VSOLAR 0.19+0.005 
Partners & Brokers