Highlights

[NYLEX] QoQ Annualized Quarter Result on 2014-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     -0.50%    YoY -     51.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 1,356,004 1,435,332 1,566,028 1,585,673 1,727,108 1,667,812 1,728,625 -14.93%
  QoQ % -5.53% -8.35% -1.24% -8.19% 3.56% -3.52% -
  Horiz. % 78.44% 83.03% 90.59% 91.73% 99.91% 96.48% 100.00%
PBT 19,844 18,472 16,791 19,068 18,988 13,952 15,776 16.51%
  QoQ % 7.43% 10.01% -11.94% 0.42% 36.10% -11.56% -
  Horiz. % 125.79% 117.09% 106.43% 120.87% 120.36% 88.44% 100.00%
Tax -8,792 -8,188 -9,627 -7,766 -8,046 -6,580 -8,753 0.30%
  QoQ % -7.38% 14.95% -23.95% 3.47% -22.28% 24.83% -
  Horiz. % 100.45% 93.55% 109.99% 88.73% 91.92% 75.17% 100.00%
NP 11,052 10,284 7,164 11,301 10,942 7,372 7,023 35.26%
  QoQ % 7.47% 43.55% -36.61% 3.28% 48.43% 4.97% -
  Horiz. % 157.37% 146.43% 102.01% 160.92% 155.80% 104.97% 100.00%
NP to SH 11,556 11,700 7,959 11,850 11,910 9,336 7,755 30.43%
  QoQ % -1.23% 47.00% -32.84% -0.50% 27.57% 20.39% -
  Horiz. % 149.01% 150.87% 102.63% 152.81% 153.58% 120.39% 100.00%
Tax Rate 44.31 % 44.33 % 57.33 % 40.73 % 42.37 % 47.16 % 55.48 % -13.91%
  QoQ % -0.05% -22.68% 40.76% -3.87% -10.16% -15.00% -
  Horiz. % 79.87% 79.90% 103.33% 73.41% 76.37% 85.00% 100.00%
Total Cost 1,344,952 1,425,048 1,558,864 1,574,372 1,716,166 1,660,440 1,721,602 -15.16%
  QoQ % -5.62% -8.58% -0.99% -8.26% 3.36% -3.55% -
  Horiz. % 78.12% 82.77% 90.55% 91.45% 99.68% 96.45% 100.00%
Net Worth 298,529 288,651 289,067 291,125 290,016 291,267 284,285 3.31%
  QoQ % 3.42% -0.14% -0.71% 0.38% -0.43% 2.46% -
  Horiz. % 105.01% 101.54% 101.68% 102.41% 102.02% 102.46% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 5,781 - - - 3,867 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.47% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.64 % - % - % - % 49.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.63% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 298,529 288,651 289,067 291,125 290,016 291,267 284,285 3.31%
  QoQ % 3.42% -0.14% -0.71% 0.38% -0.43% 2.46% -
  Horiz. % 105.01% 101.54% 101.68% 102.41% 102.02% 102.46% 100.00%
NOSH 192,600 192,434 192,711 192,798 193,344 192,892 193,391 -0.27%
  QoQ % 0.09% -0.14% -0.04% -0.28% 0.23% -0.26% -
  Horiz. % 99.59% 99.50% 99.65% 99.69% 99.98% 99.74% 100.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 0.82 % 0.72 % 0.46 % 0.71 % 0.63 % 0.44 % 0.41 % 58.67%
  QoQ % 13.89% 56.52% -35.21% 12.70% 43.18% 7.32% -
  Horiz. % 200.00% 175.61% 112.20% 173.17% 153.66% 107.32% 100.00%
ROE 3.87 % 4.05 % 2.75 % 4.07 % 4.11 % 3.21 % 2.73 % 26.17%
  QoQ % -4.44% 47.27% -32.43% -0.97% 28.04% 17.58% -
  Horiz. % 141.76% 148.35% 100.73% 149.08% 150.55% 117.58% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 704.05 745.88 812.63 822.45 893.28 864.63 893.85 -14.70%
  QoQ % -5.61% -8.21% -1.19% -7.93% 3.31% -3.27% -
  Horiz. % 78.77% 83.45% 90.91% 92.01% 99.94% 96.73% 100.00%
EPS 6.00 6.08 4.13 6.15 6.16 4.84 4.01 30.79%
  QoQ % -1.32% 47.22% -32.85% -0.16% 27.27% 20.70% -
  Horiz. % 149.63% 151.62% 102.99% 153.37% 153.62% 120.70% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5000 1.5000 1.5100 1.5000 1.5100 1.4700 3.59%
  QoQ % 3.33% 0.00% -0.66% 0.67% -0.66% 2.72% -
  Horiz. % 105.44% 102.04% 102.04% 102.72% 102.04% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 697.76 738.58 805.83 815.94 888.72 858.21 889.50 -14.93%
  QoQ % -5.53% -8.35% -1.24% -8.19% 3.56% -3.52% -
  Horiz. % 78.44% 83.03% 90.59% 91.73% 99.91% 96.48% 100.00%
EPS 5.95 6.02 4.10 6.10 6.13 4.80 3.99 30.49%
  QoQ % -1.16% 46.83% -32.79% -0.49% 27.71% 20.30% -
  Horiz. % 149.12% 150.88% 102.76% 152.88% 153.63% 120.30% 100.00%
DPS 0.00 0.00 2.97 0.00 0.00 0.00 1.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.25% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5361 1.4853 1.4875 1.4980 1.4923 1.4988 1.4628 3.31%
  QoQ % 3.42% -0.15% -0.70% 0.38% -0.43% 2.46% -
  Horiz. % 105.01% 101.54% 101.69% 102.41% 102.02% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.6450 0.6550 0.6400 0.5700 0.5300 0.4900 0.5450 -
P/RPS 0.09 0.09 0.08 0.07 0.06 0.06 0.06 31.00%
  QoQ % 0.00% 12.50% 14.29% 16.67% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 133.33% 116.67% 100.00% 100.00% 100.00%
P/EPS 10.75 10.77 15.50 9.27 8.60 10.12 13.59 -14.46%
  QoQ % -0.19% -30.52% 67.21% 7.79% -15.02% -25.53% -
  Horiz. % 79.10% 79.25% 114.05% 68.21% 63.28% 74.47% 100.00%
EY 9.30 9.28 6.45 10.78 11.62 9.88 7.36 16.86%
  QoQ % 0.22% 43.88% -40.17% -7.23% 17.61% 34.24% -
  Horiz. % 126.36% 126.09% 87.64% 146.47% 157.88% 134.24% 100.00%
DY 0.00 0.00 4.69 0.00 0.00 0.00 3.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.79% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.44 0.43 0.38 0.35 0.32 0.37 8.81%
  QoQ % -4.55% 2.33% 13.16% 8.57% 9.38% -13.51% -
  Horiz. % 113.51% 118.92% 116.22% 102.70% 94.59% 86.49% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 -
Price 0.6150 0.5750 0.7000 0.6700 0.5250 0.5200 0.5250 -
P/RPS 0.09 0.08 0.09 0.08 0.06 0.06 0.06 31.00%
  QoQ % 12.50% -11.11% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 150.00% 133.33% 150.00% 133.33% 100.00% 100.00% 100.00%
P/EPS 10.25 9.46 16.95 10.90 8.52 10.74 13.09 -15.03%
  QoQ % 8.35% -44.19% 55.50% 27.93% -20.67% -17.95% -
  Horiz. % 78.30% 72.27% 129.49% 83.27% 65.09% 82.05% 100.00%
EY 9.76 10.57 5.90 9.17 11.73 9.31 7.64 17.72%
  QoQ % -7.66% 79.15% -35.66% -21.82% 25.99% 21.86% -
  Horiz. % 127.75% 138.35% 77.23% 120.03% 153.53% 121.86% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.38 0.47 0.44 0.35 0.34 0.36 7.27%
  QoQ % 5.26% -19.15% 6.82% 25.71% 2.94% -5.56% -
  Horiz. % 111.11% 105.56% 130.56% 122.22% 97.22% 94.44% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

614  229  596  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.025 
 AT 0.09+0.01 
 KANGER 0.17-0.005 
 VC 0.055+0.005 
 MAHSING 1.00+0.02 
 VIVOCOM 0.0450.00 
 LUSTER 0.170.00 
 MRDIY 1.74-0.01 
 MLAB 0.020.00 
 SUPERMX 9.78+0.57 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
2. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
5. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
7. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS