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.
 


 

250  289  519  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.315+0.015 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers