Highlights

[NYLEX] QoQ Annualized Quarter Result on 2015-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     -7.34%    YoY -     -41.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 1,197,450 1,208,580 1,300,154 1,291,272 1,272,737 1,264,804 1,356,004 -7.95%
  QoQ % -0.92% -7.04% 0.69% 1.46% 0.63% -6.73% -
  Horiz. % 88.31% 89.13% 95.88% 95.23% 93.86% 93.27% 100.00%
PBT 20,512 15,632 17,884 12,672 18,383 15,454 19,844 2.23%
  QoQ % 31.22% -12.59% 41.13% -31.07% 18.95% -22.12% -
  Horiz. % 103.37% 78.77% 90.12% 63.86% 92.64% 77.88% 100.00%
Tax -9,335 -10,009 -11,186 -8,324 -13,174 -9,850 -8,792 4.07%
  QoQ % 6.74% 10.52% -34.38% 36.81% -33.74% -12.04% -
  Horiz. % 106.18% 113.85% 127.23% 94.68% 149.84% 112.04% 100.00%
NP 11,177 5,622 6,698 4,348 5,209 5,604 11,052 0.75%
  QoQ % 98.78% -16.05% 54.05% -16.53% -7.05% -49.29% -
  Horiz. % 101.13% 50.87% 60.60% 39.34% 47.13% 50.71% 100.00%
NP to SH 11,154 6,225 7,760 6,844 7,386 6,858 11,556 -2.33%
  QoQ % 79.17% -19.78% 13.38% -7.34% 7.69% -40.65% -
  Horiz. % 96.52% 53.87% 67.15% 59.22% 63.91% 59.35% 100.00%
Tax Rate 45.51 % 64.03 % 62.55 % 65.69 % 71.66 % 63.74 % 44.31 % 1.80%
  QoQ % -28.92% 2.37% -4.78% -8.33% 12.43% 43.85% -
  Horiz. % 102.71% 144.50% 141.16% 148.25% 161.72% 143.85% 100.00%
Total Cost 1,186,273 1,202,957 1,293,456 1,286,924 1,267,528 1,259,200 1,344,952 -8.02%
  QoQ % -1.39% -7.00% 0.51% 1.53% 0.66% -6.38% -
  Horiz. % 88.20% 89.44% 96.17% 95.69% 94.24% 93.62% 100.00%
Net Worth 323,639 322,199 324,298 317,207 300,839 298,621 298,529 5.53%
  QoQ % 0.45% -0.65% 2.24% 5.44% 0.74% 0.03% -
  Horiz. % 108.41% 107.93% 108.63% 106.26% 100.77% 100.03% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,852 - - - 3,856 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.89% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 34.54 % - % - % - % 52.22 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.14% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 323,639 322,199 324,298 317,207 300,839 298,621 298,529 5.53%
  QoQ % 0.45% -0.65% 2.24% 5.44% 0.74% 0.03% -
  Horiz. % 108.41% 107.93% 108.63% 106.26% 100.77% 100.03% 100.00%
NOSH 192,642 192,933 193,034 192,247 192,845 192,659 192,600 0.01%
  QoQ % -0.15% -0.05% 0.41% -0.31% 0.10% 0.03% -
  Horiz. % 100.02% 100.17% 100.23% 99.82% 100.13% 100.03% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 0.93 % 0.47 % 0.52 % 0.34 % 0.41 % 0.44 % 0.82 % 8.75%
  QoQ % 97.87% -9.62% 52.94% -17.07% -6.82% -46.34% -
  Horiz. % 113.41% 57.32% 63.41% 41.46% 50.00% 53.66% 100.00%
ROE 3.45 % 1.93 % 2.39 % 2.16 % 2.46 % 2.30 % 3.87 % -7.37%
  QoQ % 78.76% -19.25% 10.65% -12.20% 6.96% -40.57% -
  Horiz. % 89.15% 49.87% 61.76% 55.81% 63.57% 59.43% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 621.59 626.42 673.53 671.67 659.98 656.50 704.05 -7.96%
  QoQ % -0.77% -6.99% 0.28% 1.77% 0.53% -6.75% -
  Horiz. % 88.29% 88.97% 95.67% 95.40% 93.74% 93.25% 100.00%
EPS 5.79 3.23 4.02 3.56 3.83 3.56 6.00 -2.35%
  QoQ % 79.26% -19.65% 12.92% -7.05% 7.58% -40.67% -
  Horiz. % 96.50% 53.83% 67.00% 59.33% 63.83% 59.33% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6800 1.6700 1.6800 1.6500 1.5600 1.5500 1.5500 5.51%
  QoQ % 0.60% -0.60% 1.82% 5.77% 0.65% 0.00% -
  Horiz. % 108.39% 107.74% 108.39% 106.45% 100.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 616.17 621.90 669.02 664.45 654.91 650.83 697.76 -7.95%
  QoQ % -0.92% -7.04% 0.69% 1.46% 0.63% -6.73% -
  Horiz. % 88.31% 89.13% 95.88% 95.23% 93.86% 93.27% 100.00%
EPS 5.74 3.20 3.99 3.52 3.80 3.53 5.95 -2.36%
  QoQ % 79.37% -19.80% 13.35% -7.37% 7.65% -40.67% -
  Horiz. % 96.47% 53.78% 67.06% 59.16% 63.87% 59.33% 100.00%
DPS 1.98 0.00 0.00 0.00 1.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6654 1.6579 1.6687 1.6323 1.5480 1.5366 1.5361 5.53%
  QoQ % 0.45% -0.65% 2.23% 5.45% 0.74% 0.03% -
  Horiz. % 108.42% 107.93% 108.63% 106.26% 100.77% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.5400 0.5900 0.5850 0.4900 0.5550 0.5950 0.6450 -
P/RPS 0.09 0.09 0.09 0.07 0.08 0.09 0.09 -
  QoQ % 0.00% 0.00% 28.57% -12.50% -11.11% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 77.78% 88.89% 100.00% 100.00%
P/EPS 9.33 18.29 14.55 13.76 14.49 16.71 10.75 -9.00%
  QoQ % -48.99% 25.70% 5.74% -5.04% -13.29% 55.44% -
  Horiz. % 86.79% 170.14% 135.35% 128.00% 134.79% 155.44% 100.00%
EY 10.72 5.47 6.87 7.27 6.90 5.98 9.30 9.93%
  QoQ % 95.98% -20.38% -5.50% 5.36% 15.38% -35.70% -
  Horiz. % 115.27% 58.82% 73.87% 78.17% 74.19% 64.30% 100.00%
DY 3.70 0.00 0.00 0.00 3.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.35 0.35 0.30 0.36 0.38 0.42 -16.57%
  QoQ % -8.57% 0.00% 16.67% -16.67% -5.26% -9.52% -
  Horiz. % 76.19% 83.33% 83.33% 71.43% 85.71% 90.48% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 -
Price 0.5250 0.5750 0.6200 0.5650 0.5600 0.6250 0.6150 -
P/RPS 0.08 0.09 0.09 0.08 0.08 0.10 0.09 -7.55%
  QoQ % -11.11% 0.00% 12.50% 0.00% -20.00% 11.11% -
  Horiz. % 88.89% 100.00% 100.00% 88.89% 88.89% 111.11% 100.00%
P/EPS 9.07 17.82 15.42 15.87 14.62 17.56 10.25 -7.82%
  QoQ % -49.10% 15.56% -2.84% 8.55% -16.74% 71.32% -
  Horiz. % 88.49% 173.85% 150.44% 154.83% 142.63% 171.32% 100.00%
EY 11.03 5.61 6.48 6.30 6.84 5.70 9.76 8.49%
  QoQ % 96.61% -13.43% 2.86% -7.89% 20.00% -41.60% -
  Horiz. % 113.01% 57.48% 66.39% 64.55% 70.08% 58.40% 100.00%
DY 3.81 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.34 0.37 0.34 0.36 0.40 0.40 -15.61%
  QoQ % -8.82% -8.11% 8.82% -5.56% -10.00% 0.00% -
  Horiz. % 77.50% 85.00% 92.50% 85.00% 90.00% 100.00% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers