Highlights

[NYLEX] YoY TTM Result on 2009-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-May-2010
Quarter 31-Aug-2009  [#1]
Profit Trend QoQ -     -35.39%    YoY -     -83.34%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 1,601,608 1,270,159 1,174,992 1,137,746 1,868,693 1,745,367 683,750 15.23%
  YoY % 26.10% 8.10% 3.27% -39.12% 7.07% 155.26% -
  Horiz. % 234.24% 185.76% 171.85% 166.40% 273.30% 255.26% 100.00%
PBT 15,982 26,300 22,532 5,344 68,289 48,689 29,474 -9.69%
  YoY % -39.23% 16.72% 321.63% -92.17% 40.26% 65.19% -
  Horiz. % 54.22% 89.23% 76.45% 18.13% 231.69% 165.19% 100.00%
Tax -5,446 -5,198 -2,224 2,782 -14,216 -6,688 -8,920 -7.89%
  YoY % -4.77% -133.72% -179.94% 119.57% -112.56% 25.02% -
  Horiz. % 61.05% 58.27% 24.93% -31.19% 159.37% 74.98% 100.00%
NP 10,536 21,102 20,308 8,126 54,073 42,001 20,554 -10.53%
  YoY % -50.07% 3.91% 149.91% -84.97% 28.74% 104.34% -
  Horiz. % 51.26% 102.67% 98.80% 39.53% 263.08% 204.34% 100.00%
NP to SH 10,567 21,200 20,245 9,502 57,024 42,347 19,886 -9.99%
  YoY % -50.16% 4.72% 113.06% -83.34% 34.66% 112.95% -
  Horiz. % 53.14% 106.61% 101.81% 47.78% 286.75% 212.95% 100.00%
Tax Rate 34.08 % 19.76 % 9.87 % -52.06 % 20.82 % 13.74 % 30.26 % 2.00%
  YoY % 72.47% 100.20% 118.96% -350.05% 51.53% -54.59% -
  Horiz. % 112.62% 65.30% 32.62% -172.04% 68.80% 45.41% 100.00%
Total Cost 1,591,072 1,249,057 1,154,684 1,129,620 1,814,620 1,703,366 663,196 15.69%
  YoY % 27.38% 8.17% 2.22% -37.75% 6.53% 156.84% -
  Horiz. % 239.91% 188.34% 174.11% 170.33% 273.62% 256.84% 100.00%
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
  YoY % 4.76% 5.51% 2.93% 4.23% 13.46% 25.01% -
  Horiz. % 168.18% 160.55% 152.16% 147.84% 141.84% 125.01% 100.00%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 3,878 5,534 0 0 8,122 10,162 7,072 -9.52%
  YoY % -29.91% 0.00% 0.00% 0.00% -20.07% 43.70% -
  Horiz. % 54.84% 78.25% 0.00% 0.00% 114.86% 143.70% 100.00%
Div Payout % 36.71 % 26.11 % - % - % 14.24 % 24.00 % 35.56 % 0.53%
  YoY % 40.60% 0.00% 0.00% 0.00% -40.67% -32.51% -
  Horiz. % 103.23% 73.43% 0.00% 0.00% 40.04% 67.49% 100.00%
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 284,763 271,837 257,641 250,317 240,161 211,669 169,317 9.04%
  YoY % 4.76% 5.51% 2.93% 4.23% 13.46% 25.01% -
  Horiz. % 168.18% 160.55% 152.16% 147.84% 141.84% 125.01% 100.00%
NOSH 193,716 194,169 188,059 185,420 176,589 194,192 176,372 1.57%
  YoY % -0.23% 3.25% 1.42% 5.00% -9.06% 10.10% -
  Horiz. % 109.83% 110.09% 106.63% 105.13% 100.12% 110.10% 100.00%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 0.66 % 1.66 % 1.73 % 0.71 % 2.89 % 2.41 % 3.01 % -22.33%
  YoY % -60.24% -4.05% 143.66% -75.43% 19.92% -19.93% -
  Horiz. % 21.93% 55.15% 57.48% 23.59% 96.01% 80.07% 100.00%
ROE 3.71 % 7.80 % 7.86 % 3.80 % 23.74 % 20.01 % 11.74 % -17.45%
  YoY % -52.44% -0.76% 106.84% -83.99% 18.64% 70.44% -
  Horiz. % 31.60% 66.44% 66.95% 32.37% 202.21% 170.44% 100.00%
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 826.78 654.15 624.80 613.60 1,058.21 898.78 387.67 13.44%
  YoY % 26.39% 4.70% 1.83% -42.02% 17.74% 131.84% -
  Horiz. % 213.27% 168.74% 161.17% 158.28% 272.97% 231.84% 100.00%
EPS 5.45 10.92 10.77 5.12 32.29 21.81 11.27 -11.39%
  YoY % -50.09% 1.39% 110.35% -84.14% 48.05% 93.52% -
  Horiz. % 48.36% 96.89% 95.56% 45.43% 286.51% 193.52% 100.00%
DPS 2.00 2.85 0.00 0.00 4.60 5.23 4.00 -10.90%
  YoY % -29.82% 0.00% 0.00% 0.00% -12.05% 30.75% -
  Horiz. % 50.00% 71.25% 0.00% 0.00% 115.00% 130.75% 100.00%
NAPS 1.4700 1.4000 1.3700 1.3500 1.3600 1.0900 0.9600 7.35%
  YoY % 5.00% 2.19% 1.48% -0.74% 24.77% 13.54% -
  Horiz. % 153.13% 145.83% 142.71% 140.62% 141.67% 113.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 824.14 653.59 604.62 585.45 961.57 898.11 351.84 15.23%
  YoY % 26.09% 8.10% 3.27% -39.12% 7.07% 155.26% -
  Horiz. % 234.24% 185.76% 171.85% 166.40% 273.30% 255.26% 100.00%
EPS 5.44 10.91 10.42 4.89 29.34 21.79 10.23 -9.98%
  YoY % -50.14% 4.70% 113.09% -83.33% 34.65% 113.00% -
  Horiz. % 53.18% 106.65% 101.86% 47.80% 286.80% 213.00% 100.00%
DPS 2.00 2.85 0.00 0.00 4.18 5.23 3.64 -9.49%
  YoY % -29.82% 0.00% 0.00% 0.00% -20.08% 43.68% -
  Horiz. % 54.95% 78.30% 0.00% 0.00% 114.84% 143.68% 100.00%
NAPS 1.4653 1.3988 1.3257 1.2881 1.2358 1.0892 0.8713 9.04%
  YoY % 4.75% 5.51% 2.92% 4.23% 13.46% 25.01% -
  Horiz. % 168.17% 160.54% 152.15% 147.84% 141.83% 125.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 30/08/06 -
Price 0.5500 0.5500 0.7300 0.7000 1.1200 1.4800 0.9200 -
P/RPS 0.07 0.08 0.12 0.11 0.11 0.16 0.24 -18.55%
  YoY % -12.50% -33.33% 9.09% 0.00% -31.25% -33.33% -
  Horiz. % 29.17% 33.33% 50.00% 45.83% 45.83% 66.67% 100.00%
P/EPS 10.08 5.04 6.78 13.66 3.47 6.79 8.16 3.58%
  YoY % 100.00% -25.66% -50.37% 293.66% -48.90% -16.79% -
  Horiz. % 123.53% 61.76% 83.09% 167.40% 42.52% 83.21% 100.00%
EY 9.92 19.85 14.75 7.32 28.83 14.73 12.26 -3.47%
  YoY % -50.03% 34.58% 101.50% -74.61% 95.72% 20.15% -
  Horiz. % 80.91% 161.91% 120.31% 59.71% 235.15% 120.15% 100.00%
DY 3.64 5.18 0.00 0.00 4.11 3.54 4.35 -2.92%
  YoY % -29.73% 0.00% 0.00% 0.00% 16.10% -18.62% -
  Horiz. % 83.68% 119.08% 0.00% 0.00% 94.48% 81.38% 100.00%
P/NAPS 0.37 0.39 0.53 0.52 0.82 1.36 0.96 -14.68%
  YoY % -5.13% -26.42% 1.92% -36.59% -39.71% 41.67% -
  Horiz. % 38.54% 40.62% 55.21% 54.17% 85.42% 141.67% 100.00%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 30/10/07 30/10/06 -
Price 0.5400 0.5200 0.7900 0.7800 0.7800 1.4800 1.1800 -
P/RPS 0.07 0.08 0.13 0.13 0.07 0.16 0.30 -21.52%
  YoY % -12.50% -38.46% 0.00% 85.71% -56.25% -46.67% -
  Horiz. % 23.33% 26.67% 43.33% 43.33% 23.33% 53.33% 100.00%
P/EPS 9.90 4.76 7.34 15.22 2.42 6.79 10.47 -0.93%
  YoY % 107.98% -35.15% -51.77% 528.93% -64.36% -35.15% -
  Horiz. % 94.56% 45.46% 70.11% 145.37% 23.11% 64.85% 100.00%
EY 10.10 21.00 13.63 6.57 41.40 14.73 9.56 0.92%
  YoY % -51.90% 54.07% 107.46% -84.13% 181.06% 54.08% -
  Horiz. % 105.65% 219.67% 142.57% 68.72% 433.05% 154.08% 100.00%
DY 3.71 5.48 0.00 0.00 5.90 3.54 3.39 1.51%
  YoY % -32.30% 0.00% 0.00% 0.00% 66.67% 4.42% -
  Horiz. % 109.44% 161.65% 0.00% 0.00% 174.04% 104.42% 100.00%
P/NAPS 0.37 0.37 0.58 0.58 0.57 1.36 1.23 -18.13%
  YoY % 0.00% -36.21% 0.00% 1.75% -58.09% 10.57% -
  Horiz. % 30.08% 30.08% 47.15% 47.15% 46.34% 110.57% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers