Highlights

[NYLEX] QoQ Annualized Quarter Result on 2015-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     7.69%    YoY -     -7.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 1,208,580 1,300,154 1,291,272 1,272,737 1,264,804 1,356,004 1,435,332 -10.84%
  QoQ % -7.04% 0.69% 1.46% 0.63% -6.73% -5.53% -
  Horiz. % 84.20% 90.58% 89.96% 88.67% 88.12% 94.47% 100.00%
PBT 15,632 17,884 12,672 18,383 15,454 19,844 18,472 -10.54%
  QoQ % -12.59% 41.13% -31.07% 18.95% -22.12% 7.43% -
  Horiz. % 84.63% 96.82% 68.60% 99.52% 83.67% 107.43% 100.00%
Tax -10,009 -11,186 -8,324 -13,174 -9,850 -8,792 -8,188 14.34%
  QoQ % 10.52% -34.38% 36.81% -33.74% -12.04% -7.38% -
  Horiz. % 122.24% 136.61% 101.66% 160.89% 120.31% 107.38% 100.00%
NP 5,622 6,698 4,348 5,209 5,604 11,052 10,284 -33.16%
  QoQ % -16.05% 54.05% -16.53% -7.05% -49.29% 7.47% -
  Horiz. % 54.67% 65.13% 42.28% 50.65% 54.49% 107.47% 100.00%
NP to SH 6,225 7,760 6,844 7,386 6,858 11,556 11,700 -34.36%
  QoQ % -19.78% 13.38% -7.34% 7.69% -40.65% -1.23% -
  Horiz. % 53.21% 66.32% 58.50% 63.13% 58.62% 98.77% 100.00%
Tax Rate 64.03 % 62.55 % 65.69 % 71.66 % 63.74 % 44.31 % 44.33 % 27.81%
  QoQ % 2.37% -4.78% -8.33% 12.43% 43.85% -0.05% -
  Horiz. % 144.44% 141.10% 148.18% 161.65% 143.79% 99.95% 100.00%
Total Cost 1,202,957 1,293,456 1,286,924 1,267,528 1,259,200 1,344,952 1,425,048 -10.69%
  QoQ % -7.00% 0.51% 1.53% 0.66% -6.38% -5.62% -
  Horiz. % 84.42% 90.77% 90.31% 88.95% 88.36% 94.38% 100.00%
Net Worth 322,199 324,298 317,207 300,839 298,621 298,529 288,651 7.61%
  QoQ % -0.65% 2.24% 5.44% 0.74% 0.03% 3.42% -
  Horiz. % 111.62% 112.35% 109.89% 104.22% 103.45% 103.42% 100.00%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - 3,856 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 52.22 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 322,199 324,298 317,207 300,839 298,621 298,529 288,651 7.61%
  QoQ % -0.65% 2.24% 5.44% 0.74% 0.03% 3.42% -
  Horiz. % 111.62% 112.35% 109.89% 104.22% 103.45% 103.42% 100.00%
NOSH 192,933 193,034 192,247 192,845 192,659 192,600 192,434 0.17%
  QoQ % -0.05% 0.41% -0.31% 0.10% 0.03% 0.09% -
  Horiz. % 100.26% 100.31% 99.90% 100.21% 100.12% 100.09% 100.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 0.47 % 0.52 % 0.34 % 0.41 % 0.44 % 0.82 % 0.72 % -24.77%
  QoQ % -9.62% 52.94% -17.07% -6.82% -46.34% 13.89% -
  Horiz. % 65.28% 72.22% 47.22% 56.94% 61.11% 113.89% 100.00%
ROE 1.93 % 2.39 % 2.16 % 2.46 % 2.30 % 3.87 % 4.05 % -39.02%
  QoQ % -19.25% 10.65% -12.20% 6.96% -40.57% -4.44% -
  Horiz. % 47.65% 59.01% 53.33% 60.74% 56.79% 95.56% 100.00%
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 626.42 673.53 671.67 659.98 656.50 704.05 745.88 -10.99%
  QoQ % -6.99% 0.28% 1.77% 0.53% -6.75% -5.61% -
  Horiz. % 83.98% 90.30% 90.05% 88.48% 88.02% 94.39% 100.00%
EPS 3.23 4.02 3.56 3.83 3.56 6.00 6.08 -34.43%
  QoQ % -19.65% 12.92% -7.05% 7.58% -40.67% -1.32% -
  Horiz. % 53.12% 66.12% 58.55% 62.99% 58.55% 98.68% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6700 1.6800 1.6500 1.5600 1.5500 1.5500 1.5000 7.43%
  QoQ % -0.60% 1.82% 5.77% 0.65% 0.00% 3.33% -
  Horiz. % 111.33% 112.00% 110.00% 104.00% 103.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 621.90 669.02 664.45 654.91 650.83 697.76 738.58 -10.84%
  QoQ % -7.04% 0.69% 1.46% 0.63% -6.73% -5.53% -
  Horiz. % 84.20% 90.58% 89.96% 88.67% 88.12% 94.47% 100.00%
EPS 3.20 3.99 3.52 3.80 3.53 5.95 6.02 -34.41%
  QoQ % -19.80% 13.35% -7.37% 7.65% -40.67% -1.16% -
  Horiz. % 53.16% 66.28% 58.47% 63.12% 58.64% 98.84% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6579 1.6687 1.6323 1.5480 1.5366 1.5361 1.4853 7.61%
  QoQ % -0.65% 2.23% 5.45% 0.74% 0.03% 3.42% -
  Horiz. % 111.62% 112.35% 109.90% 104.22% 103.45% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.5900 0.5850 0.4900 0.5550 0.5950 0.6450 0.6550 -
P/RPS 0.09 0.09 0.07 0.08 0.09 0.09 0.09 -
  QoQ % 0.00% 28.57% -12.50% -11.11% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 77.78% 88.89% 100.00% 100.00% 100.00%
P/EPS 18.29 14.55 13.76 14.49 16.71 10.75 10.77 42.39%
  QoQ % 25.70% 5.74% -5.04% -13.29% 55.44% -0.19% -
  Horiz. % 169.82% 135.10% 127.76% 134.54% 155.15% 99.81% 100.00%
EY 5.47 6.87 7.27 6.90 5.98 9.30 9.28 -29.72%
  QoQ % -20.38% -5.50% 5.36% 15.38% -35.70% 0.22% -
  Horiz. % 58.94% 74.03% 78.34% 74.35% 64.44% 100.22% 100.00%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.35 0.35 0.30 0.36 0.38 0.42 0.44 -14.16%
  QoQ % 0.00% 16.67% -16.67% -5.26% -9.52% -4.55% -
  Horiz. % 79.55% 79.55% 68.18% 81.82% 86.36% 95.45% 100.00%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 -
Price 0.5750 0.6200 0.5650 0.5600 0.6250 0.6150 0.5750 -
P/RPS 0.09 0.09 0.08 0.08 0.10 0.09 0.08 8.18%
  QoQ % 0.00% 12.50% 0.00% -20.00% 11.11% 12.50% -
  Horiz. % 112.50% 112.50% 100.00% 100.00% 125.00% 112.50% 100.00%
P/EPS 17.82 15.42 15.87 14.62 17.56 10.25 9.46 52.59%
  QoQ % 15.56% -2.84% 8.55% -16.74% 71.32% 8.35% -
  Horiz. % 188.37% 163.00% 167.76% 154.55% 185.62% 108.35% 100.00%
EY 5.61 6.48 6.30 6.84 5.70 9.76 10.57 -34.47%
  QoQ % -13.43% 2.86% -7.89% 20.00% -41.60% -7.66% -
  Horiz. % 53.07% 61.31% 59.60% 64.71% 53.93% 92.34% 100.00%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.34 0.37 0.34 0.36 0.40 0.40 0.38 -7.15%
  QoQ % -8.11% 8.82% -5.56% -10.00% 0.00% 5.26% -
  Horiz. % 89.47% 97.37% 89.47% 94.74% 105.26% 105.26% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS