Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2014-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     49.25%    YoY -     51.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 678,002 358,833 1,566,028 1,189,255 863,554 416,953 1,728,625 -46.39%
  QoQ % 88.95% -77.09% 31.68% 37.72% 107.11% -75.88% -
  Horiz. % 39.22% 20.76% 90.59% 68.80% 49.96% 24.12% 100.00%
PBT 9,922 4,618 16,791 14,301 9,494 3,488 15,776 -26.57%
  QoQ % 114.85% -72.50% 17.41% 50.63% 172.19% -77.89% -
  Horiz. % 62.89% 29.27% 106.43% 90.65% 60.18% 22.11% 100.00%
Tax -4,396 -2,047 -9,627 -5,825 -4,023 -1,645 -8,753 -36.79%
  QoQ % -114.75% 78.74% -65.27% -44.79% -144.56% 81.21% -
  Horiz. % 50.22% 23.39% 109.99% 66.55% 45.96% 18.79% 100.00%
NP 5,526 2,571 7,164 8,476 5,471 1,843 7,023 -14.76%
  QoQ % 114.94% -64.11% -15.48% 54.93% 196.85% -73.76% -
  Horiz. % 78.68% 36.61% 102.01% 120.69% 77.90% 26.24% 100.00%
NP to SH 5,778 2,925 7,959 8,888 5,955 2,334 7,755 -17.80%
  QoQ % 97.54% -63.25% -10.45% 49.25% 155.14% -69.90% -
  Horiz. % 74.51% 37.72% 102.63% 114.61% 76.79% 30.10% 100.00%
Tax Rate 44.31 % 44.33 % 57.33 % 40.73 % 42.37 % 47.16 % 55.48 % -13.91%
  QoQ % -0.05% -22.68% 40.76% -3.87% -10.16% -15.00% -
  Horiz. % 79.87% 79.90% 103.33% 73.41% 76.37% 85.00% 100.00%
Total Cost 672,476 356,262 1,558,864 1,180,779 858,083 415,110 1,721,602 -46.53%
  QoQ % 88.76% -77.15% 32.02% 37.61% 106.71% -75.89% -
  Horiz. % 39.06% 20.69% 90.55% 68.59% 49.84% 24.11% 100.00%
Net Worth 298,529 288,651 289,067 291,125 290,016 291,267 284,285 3.31%
  QoQ % 3.42% -0.14% -0.71% 0.38% -0.43% 2.46% -
  Horiz. % 105.01% 101.54% 101.68% 102.41% 102.02% 102.46% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 5,781 - - - 3,867 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.47% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.64 % - % - % - % 49.88 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 145.63% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 298,529 288,651 289,067 291,125 290,016 291,267 284,285 3.31%
  QoQ % 3.42% -0.14% -0.71% 0.38% -0.43% 2.46% -
  Horiz. % 105.01% 101.54% 101.68% 102.41% 102.02% 102.46% 100.00%
NOSH 192,600 192,434 192,711 192,798 193,344 192,892 193,391 -0.27%
  QoQ % 0.09% -0.14% -0.04% -0.28% 0.23% -0.26% -
  Horiz. % 99.59% 99.50% 99.65% 99.69% 99.98% 99.74% 100.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 0.82 % 0.72 % 0.46 % 0.71 % 0.63 % 0.44 % 0.41 % 58.67%
  QoQ % 13.89% 56.52% -35.21% 12.70% 43.18% 7.32% -
  Horiz. % 200.00% 175.61% 112.20% 173.17% 153.66% 107.32% 100.00%
ROE 1.94 % 1.01 % 2.75 % 3.05 % 2.05 % 0.80 % 2.73 % -20.35%
  QoQ % 92.08% -63.27% -9.84% 48.78% 156.25% -70.70% -
  Horiz. % 71.06% 37.00% 100.73% 111.72% 75.09% 29.30% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 352.03 186.47 812.63 616.84 446.64 216.16 893.85 -46.24%
  QoQ % 88.79% -77.05% 31.74% 38.11% 106.62% -75.82% -
  Horiz. % 39.38% 20.86% 90.91% 69.01% 49.97% 24.18% 100.00%
EPS 3.00 1.52 4.13 4.61 3.08 1.21 4.01 -17.57%
  QoQ % 97.37% -63.20% -10.41% 49.68% 154.55% -69.83% -
  Horiz. % 74.81% 37.91% 102.99% 114.96% 76.81% 30.17% 100.00%
DPS 0.00 0.00 3.00 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% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5000 1.5000 1.5100 1.5000 1.5100 1.4700 3.59%
  QoQ % 3.33% 0.00% -0.66% 0.67% -0.66% 2.72% -
  Horiz. % 105.44% 102.04% 102.04% 102.72% 102.04% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 348.88 184.64 805.83 611.96 444.36 214.55 889.50 -46.39%
  QoQ % 88.95% -77.09% 31.68% 37.72% 107.11% -75.88% -
  Horiz. % 39.22% 20.76% 90.59% 68.80% 49.96% 24.12% 100.00%
EPS 2.97 1.51 4.10 4.57 3.06 1.20 3.99 -17.85%
  QoQ % 96.69% -63.17% -10.28% 49.35% 155.00% -69.92% -
  Horiz. % 74.44% 37.84% 102.76% 114.54% 76.69% 30.08% 100.00%
DPS 0.00 0.00 2.97 0.00 0.00 0.00 1.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 149.25% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5361 1.4853 1.4875 1.4980 1.4923 1.4988 1.4628 3.31%
  QoQ % 3.42% -0.15% -0.70% 0.38% -0.43% 2.46% -
  Horiz. % 105.01% 101.54% 101.69% 102.41% 102.02% 102.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.6450 0.6550 0.6400 0.5700 0.5300 0.4900 0.5450 -
P/RPS 0.18 0.35 0.08 0.09 0.12 0.23 0.06 107.87%
  QoQ % -48.57% 337.50% -11.11% -25.00% -47.83% 283.33% -
  Horiz. % 300.00% 583.33% 133.33% 150.00% 200.00% 383.33% 100.00%
P/EPS 21.50 43.09 15.50 12.36 17.21 40.50 13.59 35.73%
  QoQ % -50.10% 178.00% 25.40% -28.18% -57.51% 198.01% -
  Horiz. % 158.20% 317.07% 114.05% 90.95% 126.64% 298.01% 100.00%
EY 4.65 2.32 6.45 8.09 5.81 2.47 7.36 -26.35%
  QoQ % 100.43% -64.03% -20.27% 39.24% 135.22% -66.44% -
  Horiz. % 63.18% 31.52% 87.64% 109.92% 78.94% 33.56% 100.00%
DY 0.00 0.00 4.69 0.00 0.00 0.00 3.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.79% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.44 0.43 0.38 0.35 0.32 0.37 8.81%
  QoQ % -4.55% 2.33% 13.16% 8.57% 9.38% -13.51% -
  Horiz. % 113.51% 118.92% 116.22% 102.70% 94.59% 86.49% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 -
Price 0.6150 0.5750 0.7000 0.6700 0.5250 0.5200 0.5250 -
P/RPS 0.17 0.31 0.09 0.11 0.12 0.24 0.06 100.10%
  QoQ % -45.16% 244.44% -18.18% -8.33% -50.00% 300.00% -
  Horiz. % 283.33% 516.67% 150.00% 183.33% 200.00% 400.00% 100.00%
P/EPS 20.50 37.83 16.95 14.53 17.05 42.98 13.09 34.82%
  QoQ % -45.81% 123.19% 16.66% -14.78% -60.33% 228.34% -
  Horiz. % 156.61% 289.00% 129.49% 111.00% 130.25% 328.34% 100.00%
EY 4.88 2.64 5.90 6.88 5.87 2.33 7.64 -25.81%
  QoQ % 84.85% -55.25% -14.24% 17.21% 151.93% -69.50% -
  Horiz. % 63.87% 34.55% 77.23% 90.05% 76.83% 30.50% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.38 0.47 0.44 0.35 0.34 0.36 7.27%
  QoQ % 5.26% -19.15% 6.82% 25.71% 2.94% -5.56% -
  Horiz. % 111.11% 105.56% 130.56% 122.22% 97.22% 94.44% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS