[NYLEX] QoQ Annualized Quarter Result on 2014-08-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 1,272,737 1,264,804 1,356,004 1,435,332 1,566,028 1,585,673 1,727,108 -18.43% QoQ % 0.63% -6.73% -5.53% -8.35% -1.24% -8.19% - Horiz. % 73.69% 73.23% 78.51% 83.11% 90.67% 91.81% 100.00%
PBT 18,383 15,454 19,844 18,472 16,791 19,068 18,988 -2.14% QoQ % 18.95% -22.12% 7.43% 10.01% -11.94% 0.42% - Horiz. % 96.81% 81.39% 104.51% 97.28% 88.43% 100.42% 100.00%
Tax -13,174 -9,850 -8,792 -8,188 -9,627 -7,766 -8,046 38.96% QoQ % -33.74% -12.04% -7.38% 14.95% -23.95% 3.47% - Horiz. % 163.73% 122.43% 109.27% 101.76% 119.65% 96.53% 100.00%
NP 5,209 5,604 11,052 10,284 7,164 11,301 10,942 -39.06% QoQ % -7.05% -49.29% 7.47% 43.55% -36.61% 3.28% - Horiz. % 47.61% 51.22% 101.01% 93.99% 65.47% 103.28% 100.00%
NP to SH 7,386 6,858 11,556 11,700 7,959 11,850 11,910 -27.30% QoQ % 7.69% -40.65% -1.23% 47.00% -32.84% -0.50% - Horiz. % 62.02% 57.59% 97.03% 98.24% 66.83% 99.50% 100.00%
Tax Rate 71.66 % 63.74 % 44.31 % 44.33 % 57.33 % 40.73 % 42.37 % 42.00% QoQ % 12.43% 43.85% -0.05% -22.68% 40.76% -3.87% - Horiz. % 169.13% 150.44% 104.58% 104.63% 135.31% 96.13% 100.00%
Total Cost 1,267,528 1,259,200 1,344,952 1,425,048 1,558,864 1,574,372 1,716,166 -18.31% QoQ % 0.66% -6.38% -5.62% -8.58% -0.99% -8.26% - Horiz. % 73.86% 73.37% 78.37% 83.04% 90.83% 91.74% 100.00%
Net Worth 300,839 298,621 298,529 288,651 289,067 291,125 290,016 2.48% QoQ % 0.74% 0.03% 3.42% -0.14% -0.71% 0.38% - Horiz. % 103.73% 102.97% 102.94% 99.53% 99.67% 100.38% 100.00%
Dividend 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,856 - - - 5,781 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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. % 71.89% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 300,839 298,621 298,529 288,651 289,067 291,125 290,016 2.48% QoQ % 0.74% 0.03% 3.42% -0.14% -0.71% 0.38% - Horiz. % 103.73% 102.97% 102.94% 99.53% 99.67% 100.38% 100.00%
NOSH 192,845 192,659 192,600 192,434 192,711 192,798 193,344 -0.17% QoQ % 0.10% 0.03% 0.09% -0.14% -0.04% -0.28% - Horiz. % 99.74% 99.65% 99.62% 99.53% 99.67% 99.72% 100.00%
Ratio Analysis 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 0.41 % 0.44 % 0.82 % 0.72 % 0.46 % 0.71 % 0.63 % -24.92% QoQ % -6.82% -46.34% 13.89% 56.52% -35.21% 12.70% - Horiz. % 65.08% 69.84% 130.16% 114.29% 73.02% 112.70% 100.00%
ROE 2.46 % 2.30 % 3.87 % 4.05 % 2.75 % 4.07 % 4.11 % -29.00% QoQ % 6.96% -40.57% -4.44% 47.27% -32.43% -0.97% - Horiz. % 59.85% 55.96% 94.16% 98.54% 66.91% 99.03% 100.00%
Per Share 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 659.98 656.50 704.05 745.88 812.63 822.45 893.28 -18.29% QoQ % 0.53% -6.75% -5.61% -8.21% -1.19% -7.93% - Horiz. % 73.88% 73.49% 78.82% 83.50% 90.97% 92.07% 100.00%
EPS 3.83 3.56 6.00 6.08 4.13 6.15 6.16 -27.17% QoQ % 7.58% -40.67% -1.32% 47.22% -32.85% -0.16% - Horiz. % 62.18% 57.79% 97.40% 98.70% 67.05% 99.84% 100.00%
DPS 2.00 0.00 0.00 0.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5600 1.5500 1.5500 1.5000 1.5000 1.5100 1.5000 2.65% QoQ % 0.65% 0.00% 3.33% 0.00% -0.66% 0.67% - Horiz. % 104.00% 103.33% 103.33% 100.00% 100.00% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 654.91 650.83 697.76 738.58 805.83 815.94 888.72 -18.43% QoQ % 0.63% -6.73% -5.53% -8.35% -1.24% -8.19% - Horiz. % 73.69% 73.23% 78.51% 83.11% 90.67% 91.81% 100.00%
EPS 3.80 3.53 5.95 6.02 4.10 6.10 6.13 -27.32% QoQ % 7.65% -40.67% -1.16% 46.83% -32.79% -0.49% - Horiz. % 61.99% 57.59% 97.06% 98.21% 66.88% 99.51% 100.00%
DPS 1.98 0.00 0.00 0.00 2.97 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.5480 1.5366 1.5361 1.4853 1.4875 1.4980 1.4923 2.48% QoQ % 0.74% 0.03% 3.42% -0.15% -0.70% 0.38% - Horiz. % 103.73% 102.97% 102.94% 99.53% 99.68% 100.38% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.5550 0.5950 0.6450 0.6550 0.6400 0.5700 0.5300 -
P/RPS 0.08 0.09 0.09 0.09 0.08 0.07 0.06 21.16% QoQ % -11.11% 0.00% 0.00% 12.50% 14.29% 16.67% - Horiz. % 133.33% 150.00% 150.00% 150.00% 133.33% 116.67% 100.00%
P/EPS 14.49 16.71 10.75 10.77 15.50 9.27 8.60 41.64% QoQ % -13.29% 55.44% -0.19% -30.52% 67.21% 7.79% - Horiz. % 168.49% 194.30% 125.00% 125.23% 180.23% 107.79% 100.00%
EY 6.90 5.98 9.30 9.28 6.45 10.78 11.62 -29.38% QoQ % 15.38% -35.70% 0.22% 43.88% -40.17% -7.23% - Horiz. % 59.38% 51.46% 80.03% 79.86% 55.51% 92.77% 100.00%
DY 3.60 0.00 0.00 0.00 4.69 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 76.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.38 0.42 0.44 0.43 0.38 0.35 1.90% QoQ % -5.26% -9.52% -4.55% 2.33% 13.16% 8.57% - Horiz. % 102.86% 108.57% 120.00% 125.71% 122.86% 108.57% 100.00%
Price Multiplier on Announcement Date 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.5600 0.6250 0.6150 0.5750 0.7000 0.6700 0.5250 -
P/RPS 0.08 0.10 0.09 0.08 0.09 0.08 0.06 21.16% QoQ % -20.00% 11.11% 12.50% -11.11% 12.50% 33.33% - Horiz. % 133.33% 166.67% 150.00% 133.33% 150.00% 133.33% 100.00%
P/EPS 14.62 17.56 10.25 9.46 16.95 10.90 8.52 43.38% QoQ % -16.74% 71.32% 8.35% -44.19% 55.50% 27.93% - Horiz. % 171.60% 206.10% 120.31% 111.03% 198.94% 127.93% 100.00%
EY 6.84 5.70 9.76 10.57 5.90 9.17 11.73 -30.23% QoQ % 20.00% -41.60% -7.66% 79.15% -35.66% -21.82% - Horiz. % 58.31% 48.59% 83.21% 90.11% 50.30% 78.18% 100.00%
DY 3.57 0.00 0.00 0.00 4.29 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.22% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.40 0.40 0.38 0.47 0.44 0.35 1.90% QoQ % -10.00% 0.00% 5.26% -19.15% 6.82% 25.71% - Horiz. % 102.86% 114.29% 114.29% 108.57% 134.29% 125.71% 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.
Comment
Nylex_FY2015-Q1_Bursa.pdf 
