Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2013-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 28-Feb-2013  [#3]
Profit Trend QoQ -     35.59%    YoY -     -38.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 863,554 416,953 1,728,625 1,287,174 885,705 441,700 1,488,251 -30.41%
  QoQ % 107.11% -75.88% 34.30% 45.33% 100.52% -70.32% -
  Horiz. % 58.02% 28.02% 116.15% 86.49% 59.51% 29.68% 100.00%
PBT 9,494 3,488 15,776 12,197 8,747 3,351 20,449 -40.01%
  QoQ % 172.19% -77.89% 29.34% 39.44% 161.03% -83.61% -
  Horiz. % 46.43% 17.06% 77.15% 59.65% 42.77% 16.39% 100.00%
Tax -4,023 -1,645 -8,753 -6,514 -4,474 -1,081 -6,673 -28.61%
  QoQ % -144.56% 81.21% -34.37% -45.60% -313.88% 83.80% -
  Horiz. % 60.29% 24.65% 131.17% 97.62% 67.05% 16.20% 100.00%
NP 5,471 1,843 7,023 5,683 4,273 2,270 13,776 -45.94%
  QoQ % 196.85% -73.76% 23.58% 33.00% 88.24% -83.52% -
  Horiz. % 39.71% 13.38% 50.98% 41.25% 31.02% 16.48% 100.00%
NP to SH 5,955 2,334 7,755 5,886 4,341 2,189 13,873 -43.07%
  QoQ % 155.14% -69.90% 31.75% 35.59% 98.31% -84.22% -
  Horiz. % 42.93% 16.82% 55.90% 42.43% 31.29% 15.78% 100.00%
Tax Rate 42.37 % 47.16 % 55.48 % 53.41 % 51.15 % 32.26 % 32.63 % 19.00%
  QoQ % -10.16% -15.00% 3.88% 4.42% 58.56% -1.13% -
  Horiz. % 129.85% 144.53% 170.03% 163.68% 156.76% 98.87% 100.00%
Total Cost 858,083 415,110 1,721,602 1,281,491 881,432 439,430 1,474,475 -30.27%
  QoQ % 106.71% -75.89% 34.34% 45.39% 100.59% -70.20% -
  Horiz. % 58.20% 28.15% 116.76% 86.91% 59.78% 29.80% 100.00%
Net Worth 290,016 291,267 284,285 284,619 282,940 284,763 285,620 1.02%
  QoQ % -0.43% 2.46% -0.12% 0.59% -0.64% -0.30% -
  Horiz. % 101.54% 101.98% 99.53% 99.65% 99.06% 99.70% 100.00%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,867 - - - 3,885 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.53% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 49.88 % - % - % - % 28.01 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 178.08% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 290,016 291,267 284,285 284,619 282,940 284,763 285,620 1.02%
  QoQ % -0.43% 2.46% -0.12% 0.59% -0.64% -0.30% -
  Horiz. % 101.54% 101.98% 99.53% 99.65% 99.06% 99.70% 100.00%
NOSH 193,344 192,892 193,391 193,618 193,794 193,716 194,299 -0.33%
  QoQ % 0.23% -0.26% -0.12% -0.09% 0.04% -0.30% -
  Horiz. % 99.51% 99.28% 99.53% 99.65% 99.74% 99.70% 100.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.63 % 0.44 % 0.41 % 0.44 % 0.48 % 0.51 % 0.93 % -22.85%
  QoQ % 43.18% 7.32% -6.82% -8.33% -5.88% -45.16% -
  Horiz. % 67.74% 47.31% 44.09% 47.31% 51.61% 54.84% 100.00%
ROE 2.05 % 0.80 % 2.73 % 2.07 % 1.53 % 0.77 % 4.86 % -43.73%
  QoQ % 156.25% -70.70% 31.88% 35.29% 98.70% -84.16% -
  Horiz. % 42.18% 16.46% 56.17% 42.59% 31.48% 15.84% 100.00%
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 446.64 216.16 893.85 664.80 457.03 228.01 765.96 -30.18%
  QoQ % 106.62% -75.82% 34.45% 45.46% 100.44% -70.23% -
  Horiz. % 58.31% 28.22% 116.70% 86.79% 59.67% 29.77% 100.00%
EPS 3.08 1.21 4.01 3.04 2.24 1.13 7.14 -42.88%
  QoQ % 154.55% -69.83% 31.91% 35.71% 98.23% -84.17% -
  Horiz. % 43.14% 16.95% 56.16% 42.58% 31.37% 15.83% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5000 1.5100 1.4700 1.4700 1.4600 1.4700 1.4700 1.35%
  QoQ % -0.66% 2.72% 0.00% 0.68% -0.68% 0.00% -
  Horiz. % 102.04% 102.72% 100.00% 100.00% 99.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 444.36 214.55 889.50 662.34 455.76 227.29 765.81 -30.41%
  QoQ % 107.11% -75.88% 34.30% 45.33% 100.52% -70.32% -
  Horiz. % 58.02% 28.02% 116.15% 86.49% 59.51% 29.68% 100.00%
EPS 3.06 1.20 3.99 3.03 2.23 1.13 7.14 -43.13%
  QoQ % 155.00% -69.92% 31.68% 35.87% 97.35% -84.17% -
  Horiz. % 42.86% 16.81% 55.88% 42.44% 31.23% 15.83% 100.00%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4923 1.4988 1.4628 1.4646 1.4559 1.4653 1.4697 1.02%
  QoQ % -0.43% 2.46% -0.12% 0.60% -0.64% -0.30% -
  Horiz. % 101.54% 101.98% 99.53% 99.65% 99.06% 99.70% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.5300 0.4900 0.5450 0.4700 0.5400 0.5500 0.5400 -
P/RPS 0.12 0.23 0.06 0.07 0.12 0.24 0.07 43.19%
  QoQ % -47.83% 283.33% -14.29% -41.67% -50.00% 242.86% -
  Horiz. % 171.43% 328.57% 85.71% 100.00% 171.43% 342.86% 100.00%
P/EPS 17.21 40.50 13.59 15.46 24.11 48.67 7.56 72.96%
  QoQ % -57.51% 198.01% -12.10% -35.88% -50.46% 543.78% -
  Horiz. % 227.65% 535.71% 179.76% 204.50% 318.92% 643.78% 100.00%
EY 5.81 2.47 7.36 6.47 4.15 2.05 13.22 -42.17%
  QoQ % 135.22% -66.44% 13.76% 55.90% 102.44% -84.49% -
  Horiz. % 43.95% 18.68% 55.67% 48.94% 31.39% 15.51% 100.00%
DY 0.00 0.00 3.67 0.00 0.00 0.00 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.32 0.37 0.32 0.37 0.37 0.37 -3.63%
  QoQ % 9.38% -13.51% 15.63% -13.51% 0.00% 0.00% -
  Horiz. % 94.59% 86.49% 100.00% 86.49% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 -
Price 0.5250 0.5200 0.5250 0.4700 0.4900 0.5400 0.5600 -
P/RPS 0.12 0.24 0.06 0.07 0.11 0.24 0.07 43.19%
  QoQ % -50.00% 300.00% -14.29% -36.36% -54.17% 242.86% -
  Horiz. % 171.43% 342.86% 85.71% 100.00% 157.14% 342.86% 100.00%
P/EPS 17.05 42.98 13.09 15.46 21.88 47.79 7.84 67.78%
  QoQ % -60.33% 228.34% -15.33% -29.34% -54.22% 509.57% -
  Horiz. % 217.47% 548.21% 166.96% 197.19% 279.08% 609.57% 100.00%
EY 5.87 2.33 7.64 6.47 4.57 2.09 12.75 -40.35%
  QoQ % 151.93% -69.50% 18.08% 41.58% 118.66% -83.61% -
  Horiz. % 46.04% 18.27% 59.92% 50.75% 35.84% 16.39% 100.00%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.34 0.36 0.32 0.34 0.37 0.38 -5.33%
  QoQ % 2.94% -5.56% 12.50% -5.88% -8.11% -2.63% -
  Horiz. % 92.11% 89.47% 94.74% 84.21% 89.47% 97.37% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers