Highlights

[NYLEX] QoQ Annualized Quarter Result on 2015-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     -40.65%    YoY -     -42.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 1,300,154 1,291,272 1,272,737 1,264,804 1,356,004 1,435,332 1,566,028 -11.66%
  QoQ % 0.69% 1.46% 0.63% -6.73% -5.53% -8.35% -
  Horiz. % 83.02% 82.46% 81.27% 80.77% 86.59% 91.65% 100.00%
PBT 17,884 12,672 18,383 15,454 19,844 18,472 16,791 4.29%
  QoQ % 41.13% -31.07% 18.95% -22.12% 7.43% 10.01% -
  Horiz. % 106.51% 75.47% 109.48% 92.04% 118.18% 110.01% 100.00%
Tax -11,186 -8,324 -13,174 -9,850 -8,792 -8,188 -9,627 10.51%
  QoQ % -34.38% 36.81% -33.74% -12.04% -7.38% 14.95% -
  Horiz. % 116.19% 86.47% 136.84% 102.32% 91.33% 85.05% 100.00%
NP 6,698 4,348 5,209 5,604 11,052 10,284 7,164 -4.38%
  QoQ % 54.05% -16.53% -7.05% -49.29% 7.47% 43.55% -
  Horiz. % 93.50% 60.69% 72.71% 78.22% 154.27% 143.55% 100.00%
NP to SH 7,760 6,844 7,386 6,858 11,556 11,700 7,959 -1.67%
  QoQ % 13.38% -7.34% 7.69% -40.65% -1.23% 47.00% -
  Horiz. % 97.50% 85.99% 92.80% 86.17% 145.19% 147.00% 100.00%
Tax Rate 62.55 % 65.69 % 71.66 % 63.74 % 44.31 % 44.33 % 57.33 % 5.98%
  QoQ % -4.78% -8.33% 12.43% 43.85% -0.05% -22.68% -
  Horiz. % 109.11% 114.58% 125.00% 111.18% 77.29% 77.32% 100.00%
Total Cost 1,293,456 1,286,924 1,267,528 1,259,200 1,344,952 1,425,048 1,558,864 -11.69%
  QoQ % 0.51% 1.53% 0.66% -6.38% -5.62% -8.58% -
  Horiz. % 82.97% 82.56% 81.31% 80.78% 86.28% 91.42% 100.00%
Net Worth 324,298 317,207 300,839 298,621 298,529 288,651 289,067 7.96%
  QoQ % 2.24% 5.44% 0.74% 0.03% 3.42% -0.14% -
  Horiz. % 112.19% 109.73% 104.07% 103.31% 103.27% 99.86% 100.00%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 3,856 - - - 5,781 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.71% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 52.22 % - % - % - % 72.64 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 71.89% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 324,298 317,207 300,839 298,621 298,529 288,651 289,067 7.96%
  QoQ % 2.24% 5.44% 0.74% 0.03% 3.42% -0.14% -
  Horiz. % 112.19% 109.73% 104.07% 103.31% 103.27% 99.86% 100.00%
NOSH 193,034 192,247 192,845 192,659 192,600 192,434 192,711 0.11%
  QoQ % 0.41% -0.31% 0.10% 0.03% 0.09% -0.14% -
  Horiz. % 100.17% 99.76% 100.07% 99.97% 99.94% 99.86% 100.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 0.52 % 0.34 % 0.41 % 0.44 % 0.82 % 0.72 % 0.46 % 8.51%
  QoQ % 52.94% -17.07% -6.82% -46.34% 13.89% 56.52% -
  Horiz. % 113.04% 73.91% 89.13% 95.65% 178.26% 156.52% 100.00%
ROE 2.39 % 2.16 % 2.46 % 2.30 % 3.87 % 4.05 % 2.75 % -8.92%
  QoQ % 10.65% -12.20% 6.96% -40.57% -4.44% 47.27% -
  Horiz. % 86.91% 78.55% 89.45% 83.64% 140.73% 147.27% 100.00%
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 673.53 671.67 659.98 656.50 704.05 745.88 812.63 -11.75%
  QoQ % 0.28% 1.77% 0.53% -6.75% -5.61% -8.21% -
  Horiz. % 82.88% 82.65% 81.22% 80.79% 86.64% 91.79% 100.00%
EPS 4.02 3.56 3.83 3.56 6.00 6.08 4.13 -1.78%
  QoQ % 12.92% -7.05% 7.58% -40.67% -1.32% 47.22% -
  Horiz. % 97.34% 86.20% 92.74% 86.20% 145.28% 147.22% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6500 1.5600 1.5500 1.5500 1.5000 1.5000 7.84%
  QoQ % 1.82% 5.77% 0.65% 0.00% 3.33% 0.00% -
  Horiz. % 112.00% 110.00% 104.00% 103.33% 103.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 669.02 664.45 654.91 650.83 697.76 738.58 805.83 -11.66%
  QoQ % 0.69% 1.46% 0.63% -6.73% -5.53% -8.35% -
  Horiz. % 83.02% 82.46% 81.27% 80.77% 86.59% 91.65% 100.00%
EPS 3.99 3.52 3.80 3.53 5.95 6.02 4.10 -1.80%
  QoQ % 13.35% -7.37% 7.65% -40.67% -1.16% 46.83% -
  Horiz. % 97.32% 85.85% 92.68% 86.10% 145.12% 146.83% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 2.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6687 1.6323 1.5480 1.5366 1.5361 1.4853 1.4875 7.96%
  QoQ % 2.23% 5.45% 0.74% 0.03% 3.42% -0.15% -
  Horiz. % 112.18% 109.73% 104.07% 103.30% 103.27% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.5850 0.4900 0.5550 0.5950 0.6450 0.6550 0.6400 -
P/RPS 0.09 0.07 0.08 0.09 0.09 0.09 0.08 8.16%
  QoQ % 28.57% -12.50% -11.11% 0.00% 0.00% 12.50% -
  Horiz. % 112.50% 87.50% 100.00% 112.50% 112.50% 112.50% 100.00%
P/EPS 14.55 13.76 14.49 16.71 10.75 10.77 15.50 -4.13%
  QoQ % 5.74% -5.04% -13.29% 55.44% -0.19% -30.52% -
  Horiz. % 93.87% 88.77% 93.48% 107.81% 69.35% 69.48% 100.00%
EY 6.87 7.27 6.90 5.98 9.30 9.28 6.45 4.29%
  QoQ % -5.50% 5.36% 15.38% -35.70% 0.22% 43.88% -
  Horiz. % 106.51% 112.71% 106.98% 92.71% 144.19% 143.88% 100.00%
DY 0.00 0.00 3.60 0.00 0.00 0.00 4.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.30 0.36 0.38 0.42 0.44 0.43 -12.81%
  QoQ % 16.67% -16.67% -5.26% -9.52% -4.55% 2.33% -
  Horiz. % 81.40% 69.77% 83.72% 88.37% 97.67% 102.33% 100.00%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 -
Price 0.6200 0.5650 0.5600 0.6250 0.6150 0.5750 0.7000 -
P/RPS 0.09 0.08 0.08 0.10 0.09 0.08 0.09 -
  QoQ % 12.50% 0.00% -20.00% 11.11% 12.50% -11.11% -
  Horiz. % 100.00% 88.89% 88.89% 111.11% 100.00% 88.89% 100.00%
P/EPS 15.42 15.87 14.62 17.56 10.25 9.46 16.95 -6.11%
  QoQ % -2.84% 8.55% -16.74% 71.32% 8.35% -44.19% -
  Horiz. % 90.97% 93.63% 86.25% 103.60% 60.47% 55.81% 100.00%
EY 6.48 6.30 6.84 5.70 9.76 10.57 5.90 6.44%
  QoQ % 2.86% -7.89% 20.00% -41.60% -7.66% 79.15% -
  Horiz. % 109.83% 106.78% 115.93% 96.61% 165.42% 179.15% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.36 0.40 0.40 0.38 0.47 -14.73%
  QoQ % 8.82% -5.56% -10.00% 0.00% 5.26% -19.15% -
  Horiz. % 78.72% 72.34% 76.60% 85.11% 85.11% 80.85% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS