Highlights

[NYLEX] YoY TTM Result on 2010-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2010
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-Aug-2010  [#1]
Profit Trend QoQ -     -42.34%    YoY -     113.06%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 1,703,878 1,601,608 1,270,159 1,174,992 1,137,746 1,868,693 1,745,367 -0.40%
  YoY % 6.39% 26.10% 8.10% 3.27% -39.12% 7.07% -
  Horiz. % 97.62% 91.76% 72.77% 67.32% 65.19% 107.07% 100.00%
PBT 15,913 15,982 26,300 22,532 5,344 68,289 48,689 -16.99%
  YoY % -0.43% -39.23% 16.72% 321.63% -92.17% 40.26% -
  Horiz. % 32.68% 32.82% 54.02% 46.28% 10.98% 140.26% 100.00%
Tax -9,317 -5,446 -5,198 -2,224 2,782 -14,216 -6,688 5.68%
  YoY % -71.08% -4.77% -133.72% -179.94% 119.57% -112.56% -
  Horiz. % 139.31% 81.43% 77.72% 33.25% -41.60% 212.56% 100.00%
NP 6,596 10,536 21,102 20,308 8,126 54,073 42,001 -26.53%
  YoY % -37.40% -50.07% 3.91% 149.91% -84.97% 28.74% -
  Horiz. % 15.70% 25.09% 50.24% 48.35% 19.35% 128.74% 100.00%
NP to SH 7,900 10,567 21,200 20,245 9,502 57,024 42,347 -24.39%
  YoY % -25.24% -50.16% 4.72% 113.06% -83.34% 34.66% -
  Horiz. % 18.66% 24.95% 50.06% 47.81% 22.44% 134.66% 100.00%
Tax Rate 58.55 % 34.08 % 19.76 % 9.87 % -52.06 % 20.82 % 13.74 % 27.30%
  YoY % 71.80% 72.47% 100.20% 118.96% -350.05% 51.53% -
  Horiz. % 426.13% 248.03% 143.81% 71.83% -378.89% 151.53% 100.00%
Total Cost 1,697,282 1,591,072 1,249,057 1,154,684 1,129,620 1,814,620 1,703,366 -0.06%
  YoY % 6.68% 27.38% 8.17% 2.22% -37.75% 6.53% -
  Horiz. % 99.64% 93.41% 73.33% 67.79% 66.32% 106.53% 100.00%
Net Worth 291,267 284,763 271,837 257,641 250,317 240,161 211,669 5.46%
  YoY % 2.28% 4.76% 5.51% 2.93% 4.23% 13.46% -
  Horiz. % 137.61% 134.53% 128.43% 121.72% 118.26% 113.46% 100.00%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 3,853 3,878 5,534 0 0 8,122 10,162 -14.91%
  YoY % -0.65% -29.91% 0.00% 0.00% 0.00% -20.07% -
  Horiz. % 37.92% 38.17% 54.46% 0.00% 0.00% 79.93% 100.00%
Div Payout % 48.78 % 36.71 % 26.11 % - % - % 14.24 % 24.00 % 12.54%
  YoY % 32.88% 40.60% 0.00% 0.00% 0.00% -40.67% -
  Horiz. % 203.25% 152.96% 108.79% 0.00% 0.00% 59.33% 100.00%
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 291,267 284,763 271,837 257,641 250,317 240,161 211,669 5.46%
  YoY % 2.28% 4.76% 5.51% 2.93% 4.23% 13.46% -
  Horiz. % 137.61% 134.53% 128.43% 121.72% 118.26% 113.46% 100.00%
NOSH 192,892 193,716 194,169 188,059 185,420 176,589 194,192 -0.11%
  YoY % -0.43% -0.23% 3.25% 1.42% 5.00% -9.06% -
  Horiz. % 99.33% 99.76% 99.99% 96.84% 95.48% 90.94% 100.00%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 0.39 % 0.66 % 1.66 % 1.73 % 0.71 % 2.89 % 2.41 % -26.16%
  YoY % -40.91% -60.24% -4.05% 143.66% -75.43% 19.92% -
  Horiz. % 16.18% 27.39% 68.88% 71.78% 29.46% 119.92% 100.00%
ROE 2.71 % 3.71 % 7.80 % 7.86 % 3.80 % 23.74 % 20.01 % -28.32%
  YoY % -26.95% -52.44% -0.76% 106.84% -83.99% 18.64% -
  Horiz. % 13.54% 18.54% 38.98% 39.28% 18.99% 118.64% 100.00%
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 883.33 826.78 654.15 624.80 613.60 1,058.21 898.78 -0.29%
  YoY % 6.84% 26.39% 4.70% 1.83% -42.02% 17.74% -
  Horiz. % 98.28% 91.99% 72.78% 69.52% 68.27% 117.74% 100.00%
EPS 4.10 5.45 10.92 10.77 5.12 32.29 21.81 -24.29%
  YoY % -24.77% -50.09% 1.39% 110.35% -84.14% 48.05% -
  Horiz. % 18.80% 24.99% 50.07% 49.38% 23.48% 148.05% 100.00%
DPS 2.00 2.00 2.85 0.00 0.00 4.60 5.23 -14.79%
  YoY % 0.00% -29.82% 0.00% 0.00% 0.00% -12.05% -
  Horiz. % 38.24% 38.24% 54.49% 0.00% 0.00% 87.95% 100.00%
NAPS 1.5100 1.4700 1.4000 1.3700 1.3500 1.3600 1.0900 5.58%
  YoY % 2.72% 5.00% 2.19% 1.48% -0.74% 24.77% -
  Horiz. % 138.53% 134.86% 128.44% 125.69% 123.85% 124.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 876.76 824.14 653.59 604.62 585.45 961.57 898.11 -0.40%
  YoY % 6.38% 26.09% 8.10% 3.27% -39.12% 7.07% -
  Horiz. % 97.62% 91.76% 72.77% 67.32% 65.19% 107.07% 100.00%
EPS 4.07 5.44 10.91 10.42 4.89 29.34 21.79 -24.37%
  YoY % -25.18% -50.14% 4.70% 113.09% -83.33% 34.65% -
  Horiz. % 18.68% 24.97% 50.07% 47.82% 22.44% 134.65% 100.00%
DPS 1.98 2.00 2.85 0.00 0.00 4.18 5.23 -14.93%
  YoY % -1.00% -29.82% 0.00% 0.00% 0.00% -20.08% -
  Horiz. % 37.86% 38.24% 54.49% 0.00% 0.00% 79.92% 100.00%
NAPS 1.4988 1.4653 1.3988 1.3257 1.2881 1.2358 1.0892 5.46%
  YoY % 2.29% 4.75% 5.51% 2.92% 4.23% 13.46% -
  Horiz. % 137.61% 134.53% 128.42% 121.71% 118.26% 113.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 0.4900 0.5500 0.5500 0.7300 0.7000 1.1200 1.4800 -
P/RPS 0.06 0.07 0.08 0.12 0.11 0.11 0.16 -15.07%
  YoY % -14.29% -12.50% -33.33% 9.09% 0.00% -31.25% -
  Horiz. % 37.50% 43.75% 50.00% 75.00% 68.75% 68.75% 100.00%
P/EPS 11.96 10.08 5.04 6.78 13.66 3.47 6.79 9.89%
  YoY % 18.65% 100.00% -25.66% -50.37% 293.66% -48.90% -
  Horiz. % 176.14% 148.45% 74.23% 99.85% 201.18% 51.10% 100.00%
EY 8.36 9.92 19.85 14.75 7.32 28.83 14.73 -9.00%
  YoY % -15.73% -50.03% 34.58% 101.50% -74.61% 95.72% -
  Horiz. % 56.75% 67.35% 134.76% 100.14% 49.69% 195.72% 100.00%
DY 4.08 3.64 5.18 0.00 0.00 4.11 3.54 2.39%
  YoY % 12.09% -29.73% 0.00% 0.00% 0.00% 16.10% -
  Horiz. % 115.25% 102.82% 146.33% 0.00% 0.00% 116.10% 100.00%
P/NAPS 0.32 0.37 0.39 0.53 0.52 0.82 1.36 -21.41%
  YoY % -13.51% -5.13% -26.42% 1.92% -36.59% -39.71% -
  Horiz. % 23.53% 27.21% 28.68% 38.97% 38.24% 60.29% 100.00%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 29/10/13 29/10/12 25/10/11 26/10/10 27/10/09 29/10/08 30/10/07 -
Price 0.5200 0.5400 0.5200 0.7900 0.7800 0.7800 1.4800 -
P/RPS 0.06 0.07 0.08 0.13 0.13 0.07 0.16 -15.07%
  YoY % -14.29% -12.50% -38.46% 0.00% 85.71% -56.25% -
  Horiz. % 37.50% 43.75% 50.00% 81.25% 81.25% 43.75% 100.00%
P/EPS 12.70 9.90 4.76 7.34 15.22 2.42 6.79 10.99%
  YoY % 28.28% 107.98% -35.15% -51.77% 528.93% -64.36% -
  Horiz. % 187.04% 145.80% 70.10% 108.10% 224.15% 35.64% 100.00%
EY 7.88 10.10 21.00 13.63 6.57 41.40 14.73 -9.89%
  YoY % -21.98% -51.90% 54.07% 107.46% -84.13% 181.06% -
  Horiz. % 53.50% 68.57% 142.57% 92.53% 44.60% 281.06% 100.00%
DY 3.85 3.71 5.48 0.00 0.00 5.90 3.54 1.41%
  YoY % 3.77% -32.30% 0.00% 0.00% 0.00% 66.67% -
  Horiz. % 108.76% 104.80% 154.80% 0.00% 0.00% 166.67% 100.00%
P/NAPS 0.34 0.37 0.37 0.58 0.58 0.57 1.36 -20.61%
  YoY % -8.11% 0.00% -36.21% 0.00% 1.75% -58.09% -
  Horiz. % 25.00% 27.21% 27.21% 42.65% 42.65% 41.91% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

400  336  565  992 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.05-0.005 
 AIRASIA-LR 0.01+0.005 
 G3 0.11-0.04 
 ATAIMS 0.505+0.01 
 FINTEC 0.010.00 
 WZSATU 0.2150.00 
 KGROUP 0.015-0.005 
 MMAG 0.085-0.01 
 DNEX 0.77+0.005 
 HSI-CI2 0.36+0.03 
PARTNERS & BROKERS