Highlights

[NYLEX] YoY TTM Result on 2011-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2011
Admission Sponsor -
Sponsor -
Financial Year 31-May-2011
Quarter 31-May-2011  [#4]
Profit Trend QoQ -     24.21%    YoY -     -62.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 1,566,028 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 1,742,062 -1.76%
  YoY % -9.41% 16.15% 21.32% 0.38% -10.54% -21.59% -
  Horiz. % 89.90% 99.23% 85.43% 70.42% 70.15% 78.41% 100.00%
PBT 16,791 15,776 20,449 16,044 40,013 10,376 58,269 -18.72%
  YoY % 6.43% -22.85% 27.46% -59.90% 285.63% -82.19% -
  Horiz. % 28.82% 27.07% 35.09% 27.53% 68.67% 17.81% 100.00%
Tax -9,627 -8,753 -6,673 -2,906 -4,855 242 -10,789 -1.88%
  YoY % -9.99% -31.17% -129.63% 40.14% -2,106.20% 102.24% -
  Horiz. % 89.23% 81.13% 61.85% 26.93% 45.00% -2.24% 100.00%
NP 7,164 7,023 13,776 13,138 35,158 10,618 47,480 -27.03%
  YoY % 2.01% -49.02% 4.86% -62.63% 231.12% -77.64% -
  Horiz. % 15.09% 14.79% 29.01% 27.67% 74.05% 22.36% 100.00%
NP to SH 7,959 7,755 13,873 13,185 35,114 14,706 47,763 -25.81%
  YoY % 2.63% -44.10% 5.22% -62.45% 138.77% -69.21% -
  Horiz. % 16.66% 16.24% 29.05% 27.61% 73.52% 30.79% 100.00%
Tax Rate 57.33 % 55.48 % 32.63 % 18.11 % 12.13 % -2.33 % 18.52 % 20.71%
  YoY % 3.33% 70.03% 80.18% 49.30% 620.60% -112.58% -
  Horiz. % 309.56% 299.57% 176.19% 97.79% 65.50% -12.58% 100.00%
Total Cost 1,558,864 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 1,694,582 -1.38%
  YoY % -9.45% 16.76% 21.49% 2.25% -12.43% -20.01% -
  Horiz. % 91.99% 101.59% 87.01% 71.62% 70.04% 79.99% 100.00%
Net Worth 290,312 283,240 285,086 269,919 265,756 235,515 222,026 4.57%
  YoY % 2.50% -0.65% 5.62% 1.57% 12.84% 6.08% -
  Horiz. % 130.76% 127.57% 128.40% 121.57% 119.70% 106.08% 100.00%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 5,806 3,853 3,878 5,534 0 0 8,122 -5.44%
  YoY % 50.67% -0.65% -29.91% 0.00% 0.00% 0.00% -
  Horiz. % 71.48% 47.44% 47.75% 68.13% 0.00% 0.00% 100.00%
Div Payout % 72.95 % 49.69 % 27.96 % 41.97 % - % - % 17.01 % 27.45%
  YoY % 46.81% 77.72% -33.38% 0.00% 0.00% 0.00% -
  Horiz. % 428.87% 292.12% 164.37% 246.74% 0.00% 0.00% 100.00%
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 290,312 283,240 285,086 269,919 265,756 235,515 222,026 4.57%
  YoY % 2.50% -0.65% 5.62% 1.57% 12.84% 6.08% -
  Horiz. % 130.76% 127.57% 128.40% 121.57% 119.70% 106.08% 100.00%
NOSH 193,541 192,680 193,936 194,186 188,480 185,445 180,509 1.17%
  YoY % 0.45% -0.65% -0.13% 3.03% 1.64% 2.73% -
  Horiz. % 107.22% 106.74% 107.44% 107.58% 104.42% 102.73% 100.00%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 0.46 % 0.41 % 0.93 % 1.07 % 2.88 % 0.78 % 2.73 % -25.67%
  YoY % 12.20% -55.91% -13.08% -62.85% 269.23% -71.43% -
  Horiz. % 16.85% 15.02% 34.07% 39.19% 105.49% 28.57% 100.00%
ROE 2.74 % 2.74 % 4.87 % 4.88 % 13.21 % 6.24 % 21.51 % -29.06%
  YoY % 0.00% -43.74% -0.20% -63.06% 111.70% -70.99% -
  Horiz. % 12.74% 12.74% 22.64% 22.69% 61.41% 29.01% 100.00%
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 809.14 897.15 767.39 631.74 648.39 736.62 965.08 -2.89%
  YoY % -9.81% 16.91% 21.47% -2.57% -11.98% -23.67% -
  Horiz. % 83.84% 92.96% 79.52% 65.46% 67.19% 76.33% 100.00%
EPS 4.11 4.02 7.15 6.79 18.63 7.93 26.46 -26.67%
  YoY % 2.24% -43.78% 5.30% -63.55% 134.93% -70.03% -
  Horiz. % 15.53% 15.19% 27.02% 25.66% 70.41% 29.97% 100.00%
DPS 3.00 2.00 2.00 2.85 0.00 0.00 4.50 -6.53%
  YoY % 50.00% 0.00% -29.82% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 44.44% 44.44% 63.33% 0.00% 0.00% 100.00%
NAPS 1.5000 1.4700 1.4700 1.3900 1.4100 1.2700 1.2300 3.36%
  YoY % 2.04% 0.00% 5.76% -1.42% 11.02% 3.25% -
  Horiz. % 121.95% 119.51% 119.51% 113.01% 114.63% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 805.83 889.50 765.81 631.25 628.85 702.92 896.41 -1.76%
  YoY % -9.41% 16.15% 21.32% 0.38% -10.54% -21.58% -
  Horiz. % 89.90% 99.23% 85.43% 70.42% 70.15% 78.42% 100.00%
EPS 4.10 3.99 7.14 6.78 18.07 7.57 24.58 -25.80%
  YoY % 2.76% -44.12% 5.31% -62.48% 138.71% -69.20% -
  Horiz. % 16.68% 16.23% 29.05% 27.58% 73.52% 30.80% 100.00%
DPS 2.99 1.98 2.00 2.85 0.00 0.00 4.18 -5.43%
  YoY % 51.01% -1.00% -29.82% 0.00% 0.00% 0.00% -
  Horiz. % 71.53% 47.37% 47.85% 68.18% 0.00% 0.00% 100.00%
NAPS 1.4939 1.4575 1.4670 1.3889 1.3675 1.2119 1.1425 4.57%
  YoY % 2.50% -0.65% 5.62% 1.56% 12.84% 6.07% -
  Horiz. % 130.76% 127.57% 128.40% 121.57% 119.69% 106.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.6400 0.5450 0.5400 0.6100 0.7000 0.5400 1.3200 -
P/RPS 0.08 0.06 0.07 0.10 0.11 0.07 0.14 -8.90%
  YoY % 33.33% -14.29% -30.00% -9.09% 57.14% -50.00% -
  Horiz. % 57.14% 42.86% 50.00% 71.43% 78.57% 50.00% 100.00%
P/EPS 15.56 13.54 7.55 8.98 3.76 6.81 4.99 20.86%
  YoY % 14.92% 79.34% -15.92% 138.83% -44.79% 36.47% -
  Horiz. % 311.82% 271.34% 151.30% 179.96% 75.35% 136.47% 100.00%
EY 6.43 7.38 13.25 11.13 26.61 14.69 20.05 -17.26%
  YoY % -12.87% -44.30% 19.05% -58.17% 81.14% -26.73% -
  Horiz. % 32.07% 36.81% 66.08% 55.51% 132.72% 73.27% 100.00%
DY 4.69 3.67 3.70 4.67 0.00 0.00 3.41 5.45%
  YoY % 27.79% -0.81% -20.77% 0.00% 0.00% 0.00% -
  Horiz. % 137.54% 107.62% 108.50% 136.95% 0.00% 0.00% 100.00%
P/NAPS 0.43 0.37 0.37 0.44 0.50 0.43 1.07 -14.09%
  YoY % 16.22% 0.00% -15.91% -12.00% 16.28% -59.81% -
  Horiz. % 40.19% 34.58% 34.58% 41.12% 46.73% 40.19% 100.00%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.7000 0.5250 0.5600 0.5900 0.9000 0.6600 1.1500 -
P/RPS 0.09 0.06 0.07 0.09 0.14 0.09 0.12 -4.68%
  YoY % 50.00% -14.29% -22.22% -35.71% 55.56% -25.00% -
  Horiz. % 75.00% 50.00% 58.33% 75.00% 116.67% 75.00% 100.00%
P/EPS 17.02 13.04 7.83 8.69 4.83 8.32 4.35 25.52%
  YoY % 30.52% 66.54% -9.90% 79.92% -41.95% 91.26% -
  Horiz. % 391.26% 299.77% 180.00% 199.77% 111.03% 191.26% 100.00%
EY 5.87 7.67 12.77 11.51 20.70 12.02 23.01 -20.35%
  YoY % -23.47% -39.94% 10.95% -44.40% 72.21% -47.76% -
  Horiz. % 25.51% 33.33% 55.50% 50.02% 89.96% 52.24% 100.00%
DY 4.29 3.81 3.57 4.83 0.00 0.00 3.91 1.56%
  YoY % 12.60% 6.72% -26.09% 0.00% 0.00% 0.00% -
  Horiz. % 109.72% 97.44% 91.30% 123.53% 0.00% 0.00% 100.00%
P/NAPS 0.47 0.36 0.38 0.42 0.64 0.52 0.93 -10.75%
  YoY % 30.56% -5.26% -9.52% -34.38% 23.08% -44.09% -
  Horiz. % 50.54% 38.71% 40.86% 45.16% 68.82% 55.91% 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.
 


 

207  163  539  1387 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.205-0.02 
 HSI-H8F 0.41-0.01 
 HSI-C7K 0.3350.00 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers