[NYLEX] QoQ TTM Result on 31-Aug-2008 [#1]

Stock

[NYLEX] NYLEX (M) BHD

Announcement Date

29-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

31-Aug-2008 [#1]

Profit Trend

QoQ- 19.39%

YoY- 34.66%

Quarter Report

NYLEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
TTM Result
Revenue	1,366,030	1,572,586	1,729,978	1,868,693	1,742,062	1,777,439	1,793,236	-16.57%
YoY %	-13.13%	-9.10%	-7.42%	7.27%	-1.99%	-0.88%	-	-
Horiz. %	76.18%	87.70%	96.47%	104.21%	97.15%	99.12%	100.00%	-
PBT	10,376	19,181	29,202	68,289	58,269	46,536	47,548	-63.72%
YoY %	-45.90%	-34.32%	-57.24%	17.20%	25.21%	-2.13%	-	-
Horiz. %	21.82%	40.34%	61.42%	143.62%	122.55%	97.87%	100.00%	-
Tax	242	-3,982	-7,275	-14,216	-10,789	-8,651	-7,407	-
YoY %	106.08%	45.26%	48.83%	-31.76%	-24.71%	-16.79%	-	-
Horiz. %	-3.27%	53.76%	98.22%	191.93%	145.66%	116.79%	100.00%	-
NP	10,618	15,199	21,927	54,073	47,480	37,885	40,141	-58.75%
YoY %	-30.14%	-30.68%	-59.45%	13.89%	25.33%	-5.62%	-	-
Horiz. %	26.45%	37.86%	54.62%	134.71%	118.28%	94.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,706	18,599	25,351	57,024	47,763	37,695	40,117	-48.74%
YoY %	-20.93%	-26.63%	-55.54%	19.39%	26.71%	-6.04%	-	-
Horiz. %	36.66%	46.36%	63.19%	142.14%	119.06%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.33%	20.76%	24.91%	20.82%	18.52%	18.59%	15.58%	-
YoY %	-111.22%	-16.66%	19.64%	12.42%	-0.38%	19.32%	-	-
Horiz. %	-14.96%	133.25%	159.88%	133.63%	118.87%	119.32%	100.00%	-
Total Cost	1,355,412	1,557,387	1,708,051	1,814,620	1,694,582	1,739,554	1,753,095	-15.74%
YoY %	-12.97%	-8.82%	-5.87%	7.08%	-2.59%	-0.77%	-	-
Horiz. %	77.32%	88.84%	97.43%	103.51%	96.66%	99.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	235,515	220,693	233,141	240,161	222,026	218,817	225,339	2.98%
YoY %	6.72%	-5.34%	-2.92%	8.17%	1.47%	-2.89%	-	-
Horiz. %	104.52%	97.94%	103.46%	106.58%	98.53%	97.11%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Dividend
Div	-	8,122	8,122	8,122	8,122	4,857	4,857	-
YoY %	-	0.00%	0.00%	0.00%	67.22%	0.00%	-	-
Horiz. %	-	167.22%	167.22%	167.22%	167.22%	100.00%	100.00%	-
Div Payout %	-	43.67%	32.04%	14.24%	17.01%	12.89%	12.11%	-
YoY %	-	36.30%	125.00%	-16.28%	31.96%	6.44%	-	-
Horiz. %	-	360.61%	264.57%	117.59%	140.46%	106.44%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Equity
Net Worth	235,515	220,693	233,141	240,161	222,026	218,817	225,339	2.98%
YoY %	6.72%	-5.34%	-2.92%	8.17%	1.47%	-2.89%	-	-
Horiz. %	104.52%	97.94%	103.46%	106.58%	98.53%	97.11%	100.00%	-
NOSH	185,445	180,896	176,622	176,589	180,509	190,276	194,258	-3.04%
YoY %	2.51%	2.42%	0.02%	-2.17%	-5.13%	-2.05%	-	-
Horiz. %	95.46%	93.12%	90.92%	90.90%	92.92%	97.95%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Ratio Analysis
NP Margin	0.78%	0.97%	1.27%	2.89%	2.73%	2.13%	2.24%	-
YoY %	-19.59%	-23.62%	-56.06%	5.86%	28.17%	-4.91%	-	-
Horiz. %	34.82%	43.30%	56.70%	129.02%	121.87%	95.09%	100.00%	-
ROE	6.24%	8.43%	10.87%	23.74%	21.51%	17.23%	17.80%	-
YoY %	-25.98%	-22.45%	-54.21%	10.37%	24.84%	-3.20%	-	-
Horiz. %	35.06%	47.36%	61.07%	133.37%	120.84%	96.80%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Per Share
RPS	736.62	869.33	979.48	1,058.21	965.08	934.13	923.12	-13.95%
YoY %	-15.27%	-11.25%	-7.44%	9.65%	3.31%	1.19%	-	-
Horiz. %	79.80%	94.17%	106.11%	114.63%	104.55%	101.19%	100.00%	-
EPS	7.93	10.28	14.35	32.29	26.46	19.81	20.65	-47.13%
YoY %	-22.86%	-28.36%	-55.56%	22.03%	33.57%	-4.07%	-	-
Horiz. %	38.40%	49.78%	69.49%	156.37%	128.14%	95.93%	100.00%	-
DPS	0.00	4.49	4.60	4.60	4.50	2.55	2.50	-
YoY %	0.00%	-2.39%	0.00%	2.22%	76.47%	2.00%	-	-
Horiz. %	0.00%	179.60%	184.00%	184.00%	180.00%	102.00%	100.00%	-
NAPS	1.27	1.22	1.32	1.36	1.23	1.15	1.16	6.22%
YoY %	4.10%	-7.58%	-2.94%	10.57%	6.96%	-0.86%	-	-
Horiz. %	109.48%	105.17%	113.79%	117.24%	106.03%	99.14%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 176,589
RPS	759.80	874.69	962.24	1,039.39	968.96	988.63	997.42	-16.57%
YoY %	-13.13%	-9.10%	-7.42%	7.27%	-1.99%	-0.88%	-	-
Horiz. %	76.18%	87.70%	96.47%	104.21%	97.15%	99.12%	100.00%	-
EPS	8.18	10.35	14.10	31.72	26.57	20.97	22.31	-48.74%
YoY %	-20.97%	-26.60%	-55.55%	19.38%	26.70%	-6.01%	-	-
Horiz. %	36.67%	46.39%	63.20%	142.18%	119.09%	93.99%	100.00%	-
DPS	0.00	4.52	4.52	4.52	4.52	2.70	2.70	-
YoY %	0.00%	0.00%	0.00%	0.00%	67.41%	0.00%	-	-
Horiz. %	0.00%	167.41%	167.41%	167.41%	167.41%	100.00%	100.00%	-
NAPS	1.31	1.2275	1.2968	1.3358	1.2349	1.2171	1.2534	2.98%
YoY %	6.72%	-5.34%	-2.92%	8.17%	1.46%	-2.90%	-	-
Horiz. %	104.52%	97.93%	103.46%	106.57%	98.52%	97.10%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	0.54	0.43	0.77	1.12	1.32	1.30	1.50	-
P/RPS	0.07	0.05	0.08	0.11	0.14	0.14	0.16	-42.34%
YoY %	40.00%	-37.50%	-27.27%	-21.43%	0.00%	-12.50%	-	-
Horiz. %	43.75%	31.25%	50.00%	68.75%	87.50%	87.50%	100.00%	-
P/EPS	6.81	4.18	5.36	3.47	4.99	6.56	7.26	-4.17%
YoY %	62.92%	-22.01%	54.47%	-30.46%	-23.93%	-9.64%	-	-
Horiz. %	93.80%	57.58%	73.83%	47.80%	68.73%	90.36%	100.00%	-
EY	14.69	23.91	18.64	28.83	20.05	15.24	13.77	4.40%
YoY %	-38.56%	28.27%	-35.35%	43.79%	31.56%	10.68%	-	-
Horiz. %	106.68%	173.64%	135.37%	209.37%	145.61%	110.68%	100.00%	-
DY	0.00	10.44	5.97	4.11	3.41	1.96	1.67	-
YoY %	0.00%	74.87%	45.26%	20.53%	73.98%	17.37%	-	-
Horiz. %	0.00%	625.15%	357.49%	246.11%	204.19%	117.37%	100.00%	-
P/NAPS	0.43	0.35	0.58	0.82	1.07	1.13	1.29	-51.89%
YoY %	22.86%	-39.66%	-29.27%	-23.36%	-5.31%	-12.40%	-	-
Horiz. %	33.33%	27.13%	44.96%	63.57%	82.95%	87.60%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	31/07/09	30/04/09	22/01/09	29/10/08	31/07/08	29/04/08	29/01/08	-
Price	0.66	0.57	0.58	0.78	1.15	1.30	1.28	-
P/RPS	0.09	0.07	0.06	0.07	0.12	0.14	0.14	-25.49%
YoY %	28.57%	16.67%	-14.29%	-41.67%	-14.29%	0.00%	-	-
Horiz. %	64.29%	50.00%	42.86%	50.00%	85.71%	100.00%	100.00%	-
P/EPS	8.32	5.54	4.04	2.42	4.35	6.56	6.20	21.64%
YoY %	50.18%	37.13%	66.94%	-44.37%	-33.69%	5.81%	-	-
Horiz. %	134.19%	89.35%	65.16%	39.03%	70.16%	105.81%	100.00%	-
EY	12.02	18.04	24.75	41.40	23.01	15.24	16.13	-17.79%
YoY %	-33.37%	-27.11%	-40.22%	79.92%	50.98%	-5.52%	-	-
Horiz. %	74.52%	111.84%	153.44%	256.66%	142.65%	94.48%	100.00%	-
DY	0.00	7.88	7.93	5.90	3.91	1.96	1.95	-
YoY %	0.00%	-0.63%	34.41%	50.90%	99.49%	0.51%	-	-
Horiz. %	0.00%	404.10%	406.67%	302.56%	200.51%	100.51%	100.00%	-
P/NAPS	0.52	0.47	0.44	0.57	0.93	1.13	1.10	-39.28%
YoY %	10.64%	6.82%	-22.81%	-38.71%	-17.70%	2.73%	-	-
Horiz. %	47.27%	42.73%	40.00%	51.82%	84.55%	102.73%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos