Highlights

[NYLEX] QoQ Annualized Quarter Result on 2014-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     -1.23%    YoY -     -2.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 1,291,272 1,272,737 1,264,804 1,356,004 1,435,332 1,566,028 1,585,673 -12.76%
  QoQ % 1.46% 0.63% -6.73% -5.53% -8.35% -1.24% -
  Horiz. % 81.43% 80.26% 79.76% 85.52% 90.52% 98.76% 100.00%
PBT 12,672 18,383 15,454 19,844 18,472 16,791 19,068 -23.79%
  QoQ % -31.07% 18.95% -22.12% 7.43% 10.01% -11.94% -
  Horiz. % 66.46% 96.41% 81.05% 104.07% 96.87% 88.06% 100.00%
Tax -8,324 -13,174 -9,850 -8,792 -8,188 -9,627 -7,766 4.72%
  QoQ % 36.81% -33.74% -12.04% -7.38% 14.95% -23.95% -
  Horiz. % 107.18% 169.62% 126.83% 113.20% 105.42% 123.95% 100.00%
NP 4,348 5,209 5,604 11,052 10,284 7,164 11,301 -47.01%
  QoQ % -16.53% -7.05% -49.29% 7.47% 43.55% -36.61% -
  Horiz. % 38.47% 46.09% 49.59% 97.79% 91.00% 63.39% 100.00%
NP to SH 6,844 7,386 6,858 11,556 11,700 7,959 11,850 -30.58%
  QoQ % -7.34% 7.69% -40.65% -1.23% 47.00% -32.84% -
  Horiz. % 57.75% 62.33% 57.88% 97.51% 98.73% 67.16% 100.00%
Tax Rate 65.69 % 71.66 % 63.74 % 44.31 % 44.33 % 57.33 % 40.73 % 37.41%
  QoQ % -8.33% 12.43% 43.85% -0.05% -22.68% 40.76% -
  Horiz. % 161.28% 175.94% 156.49% 108.79% 108.84% 140.76% 100.00%
Total Cost 1,286,924 1,267,528 1,259,200 1,344,952 1,425,048 1,558,864 1,574,372 -12.54%
  QoQ % 1.53% 0.66% -6.38% -5.62% -8.58% -0.99% -
  Horiz. % 81.74% 80.51% 79.98% 85.43% 90.52% 99.01% 100.00%
Net Worth 317,207 300,839 298,621 298,529 288,651 289,067 291,125 5.87%
  QoQ % 5.44% 0.74% 0.03% 3.42% -0.14% -0.71% -
  Horiz. % 108.96% 103.34% 102.57% 102.54% 99.15% 99.29% 100.00%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 3,856 - - - 5,781 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 71.89% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 317,207 300,839 298,621 298,529 288,651 289,067 291,125 5.87%
  QoQ % 5.44% 0.74% 0.03% 3.42% -0.14% -0.71% -
  Horiz. % 108.96% 103.34% 102.57% 102.54% 99.15% 99.29% 100.00%
NOSH 192,247 192,845 192,659 192,600 192,434 192,711 192,798 -0.19%
  QoQ % -0.31% 0.10% 0.03% 0.09% -0.14% -0.04% -
  Horiz. % 99.71% 100.02% 99.93% 99.90% 99.81% 99.96% 100.00%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 0.34 % 0.41 % 0.44 % 0.82 % 0.72 % 0.46 % 0.71 % -38.71%
  QoQ % -17.07% -6.82% -46.34% 13.89% 56.52% -35.21% -
  Horiz. % 47.89% 57.75% 61.97% 115.49% 101.41% 64.79% 100.00%
ROE 2.16 % 2.46 % 2.30 % 3.87 % 4.05 % 2.75 % 4.07 % -34.37%
  QoQ % -12.20% 6.96% -40.57% -4.44% 47.27% -32.43% -
  Horiz. % 53.07% 60.44% 56.51% 95.09% 99.51% 67.57% 100.00%
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 671.67 659.98 656.50 704.05 745.88 812.63 822.45 -12.60%
  QoQ % 1.77% 0.53% -6.75% -5.61% -8.21% -1.19% -
  Horiz. % 81.67% 80.25% 79.82% 85.60% 90.69% 98.81% 100.00%
EPS 3.56 3.83 3.56 6.00 6.08 4.13 6.15 -30.47%
  QoQ % -7.05% 7.58% -40.67% -1.32% 47.22% -32.85% -
  Horiz. % 57.89% 62.28% 57.89% 97.56% 98.86% 67.15% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 3.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6500 1.5600 1.5500 1.5500 1.5000 1.5000 1.5100 6.07%
  QoQ % 5.77% 0.65% 0.00% 3.33% 0.00% -0.66% -
  Horiz. % 109.27% 103.31% 102.65% 102.65% 99.34% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 664.45 654.91 650.83 697.76 738.58 805.83 815.94 -12.76%
  QoQ % 1.46% 0.63% -6.73% -5.53% -8.35% -1.24% -
  Horiz. % 81.43% 80.26% 79.76% 85.52% 90.52% 98.76% 100.00%
EPS 3.52 3.80 3.53 5.95 6.02 4.10 6.10 -30.62%
  QoQ % -7.37% 7.65% -40.67% -1.16% 46.83% -32.79% -
  Horiz. % 57.70% 62.30% 57.87% 97.54% 98.69% 67.21% 100.00%
DPS 0.00 1.98 0.00 0.00 0.00 2.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.67% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6323 1.5480 1.5366 1.5361 1.4853 1.4875 1.4980 5.87%
  QoQ % 5.45% 0.74% 0.03% 3.42% -0.15% -0.70% -
  Horiz. % 108.97% 103.34% 102.58% 102.54% 99.15% 99.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.4900 0.5550 0.5950 0.6450 0.6550 0.6400 0.5700 -
P/RPS 0.07 0.08 0.09 0.09 0.09 0.08 0.07 -
  QoQ % -12.50% -11.11% 0.00% 0.00% 12.50% 14.29% -
  Horiz. % 100.00% 114.29% 128.57% 128.57% 128.57% 114.29% 100.00%
P/EPS 13.76 14.49 16.71 10.75 10.77 15.50 9.27 30.03%
  QoQ % -5.04% -13.29% 55.44% -0.19% -30.52% 67.21% -
  Horiz. % 148.44% 156.31% 180.26% 115.97% 116.18% 167.21% 100.00%
EY 7.27 6.90 5.98 9.30 9.28 6.45 10.78 -23.04%
  QoQ % 5.36% 15.38% -35.70% 0.22% 43.88% -40.17% -
  Horiz. % 67.44% 64.01% 55.47% 86.27% 86.09% 59.83% 100.00%
DY 0.00 3.60 0.00 0.00 0.00 4.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.76% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.30 0.36 0.38 0.42 0.44 0.43 0.38 -14.54%
  QoQ % -16.67% -5.26% -9.52% -4.55% 2.33% 13.16% -
  Horiz. % 78.95% 94.74% 100.00% 110.53% 115.79% 113.16% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 -
Price 0.5650 0.5600 0.6250 0.6150 0.5750 0.7000 0.6700 -
P/RPS 0.08 0.08 0.10 0.09 0.08 0.09 0.08 -
  QoQ % 0.00% -20.00% 11.11% 12.50% -11.11% 12.50% -
  Horiz. % 100.00% 100.00% 125.00% 112.50% 100.00% 112.50% 100.00%
P/EPS 15.87 14.62 17.56 10.25 9.46 16.95 10.90 28.37%
  QoQ % 8.55% -16.74% 71.32% 8.35% -44.19% 55.50% -
  Horiz. % 145.60% 134.13% 161.10% 94.04% 86.79% 155.50% 100.00%
EY 6.30 6.84 5.70 9.76 10.57 5.90 9.17 -22.09%
  QoQ % -7.89% 20.00% -41.60% -7.66% 79.15% -35.66% -
  Horiz. % 68.70% 74.59% 62.16% 106.43% 115.27% 64.34% 100.00%
DY 0.00 3.57 0.00 0.00 0.00 4.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.22% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.36 0.40 0.40 0.38 0.47 0.44 -15.75%
  QoQ % -5.56% -10.00% 0.00% 5.26% -19.15% 6.82% -
  Horiz. % 77.27% 81.82% 90.91% 90.91% 86.36% 106.82% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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!
PARTNERS & BROKERS