Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2013-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     155.14%    YoY -     37.18%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 358,833 1,566,028 1,189,255 863,554 416,953 1,728,625 1,287,174 -57.23%
  QoQ % -77.09% 31.68% 37.72% 107.11% -75.88% 34.30% -
  Horiz. % 27.88% 121.66% 92.39% 67.09% 32.39% 134.30% 100.00%
PBT 4,618 16,791 14,301 9,494 3,488 15,776 12,197 -47.57%
  QoQ % -72.50% 17.41% 50.63% 172.19% -77.89% 29.34% -
  Horiz. % 37.86% 137.66% 117.25% 77.84% 28.60% 129.34% 100.00%
Tax -2,047 -9,627 -5,825 -4,023 -1,645 -8,753 -6,514 -53.68%
  QoQ % 78.74% -65.27% -44.79% -144.56% 81.21% -34.37% -
  Horiz. % 31.42% 147.79% 89.42% 61.76% 25.25% 134.37% 100.00%
NP 2,571 7,164 8,476 5,471 1,843 7,023 5,683 -40.98%
  QoQ % -64.11% -15.48% 54.93% 196.85% -73.76% 23.58% -
  Horiz. % 45.24% 126.06% 149.15% 96.27% 32.43% 123.58% 100.00%
NP to SH 2,925 7,959 8,888 5,955 2,334 7,755 5,886 -37.18%
  QoQ % -63.25% -10.45% 49.25% 155.14% -69.90% 31.75% -
  Horiz. % 49.69% 135.22% 151.00% 101.17% 39.65% 131.75% 100.00%
Tax Rate 44.33 % 57.33 % 40.73 % 42.37 % 47.16 % 55.48 % 53.41 % -11.65%
  QoQ % -22.68% 40.76% -3.87% -10.16% -15.00% 3.88% -
  Horiz. % 83.00% 107.34% 76.26% 79.33% 88.30% 103.88% 100.00%
Total Cost 356,262 1,558,864 1,180,779 858,083 415,110 1,721,602 1,281,491 -57.30%
  QoQ % -77.15% 32.02% 37.61% 106.71% -75.89% 34.34% -
  Horiz. % 27.80% 121.64% 92.14% 66.96% 32.39% 134.34% 100.00%
Net Worth 288,651 289,067 291,125 290,016 291,267 284,285 284,619 0.94%
  QoQ % -0.14% -0.71% 0.38% -0.43% 2.46% -0.12% -
  Horiz. % 101.42% 101.56% 102.29% 101.90% 102.34% 99.88% 100.00%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 5,781 - - - 3,867 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 145.63% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 288,651 289,067 291,125 290,016 291,267 284,285 284,619 0.94%
  QoQ % -0.14% -0.71% 0.38% -0.43% 2.46% -0.12% -
  Horiz. % 101.42% 101.56% 102.29% 101.90% 102.34% 99.88% 100.00%
NOSH 192,434 192,711 192,798 193,344 192,892 193,391 193,618 -0.41%
  QoQ % -0.14% -0.04% -0.28% 0.23% -0.26% -0.12% -
  Horiz. % 99.39% 99.53% 99.58% 99.86% 99.63% 99.88% 100.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.72 % 0.46 % 0.71 % 0.63 % 0.44 % 0.41 % 0.44 % 38.74%
  QoQ % 56.52% -35.21% 12.70% 43.18% 7.32% -6.82% -
  Horiz. % 163.64% 104.55% 161.36% 143.18% 100.00% 93.18% 100.00%
ROE 1.01 % 2.75 % 3.05 % 2.05 % 0.80 % 2.73 % 2.07 % -37.94%
  QoQ % -63.27% -9.84% 48.78% 156.25% -70.70% 31.88% -
  Horiz. % 48.79% 132.85% 147.34% 99.03% 38.65% 131.88% 100.00%
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 186.47 812.63 616.84 446.64 216.16 893.85 664.80 -57.05%
  QoQ % -77.05% 31.74% 38.11% 106.62% -75.82% 34.45% -
  Horiz. % 28.05% 122.24% 92.79% 67.18% 32.52% 134.45% 100.00%
EPS 1.52 4.13 4.61 3.08 1.21 4.01 3.04 -36.92%
  QoQ % -63.20% -10.41% 49.68% 154.55% -69.83% 31.91% -
  Horiz. % 50.00% 135.86% 151.64% 101.32% 39.80% 131.91% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5000 1.5000 1.5100 1.5000 1.5100 1.4700 1.4700 1.35%
  QoQ % 0.00% -0.66% 0.67% -0.66% 2.72% 0.00% -
  Horiz. % 102.04% 102.04% 102.72% 102.04% 102.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 184.64 805.83 611.96 444.36 214.55 889.50 662.34 -57.23%
  QoQ % -77.09% 31.68% 37.72% 107.11% -75.88% 34.30% -
  Horiz. % 27.88% 121.66% 92.39% 67.09% 32.39% 134.30% 100.00%
EPS 1.51 4.10 4.57 3.06 1.20 3.99 3.03 -37.06%
  QoQ % -63.17% -10.28% 49.35% 155.00% -69.92% 31.68% -
  Horiz. % 49.83% 135.31% 150.83% 100.99% 39.60% 131.68% 100.00%
DPS 0.00 2.97 0.00 0.00 0.00 1.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 149.25% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4853 1.4875 1.4980 1.4923 1.4988 1.4628 1.4646 0.94%
  QoQ % -0.15% -0.70% 0.38% -0.43% 2.46% -0.12% -
  Horiz. % 101.41% 101.56% 102.28% 101.89% 102.34% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.6550 0.6400 0.5700 0.5300 0.4900 0.5450 0.4700 -
P/RPS 0.35 0.08 0.09 0.12 0.23 0.06 0.07 191.55%
  QoQ % 337.50% -11.11% -25.00% -47.83% 283.33% -14.29% -
  Horiz. % 500.00% 114.29% 128.57% 171.43% 328.57% 85.71% 100.00%
P/EPS 43.09 15.50 12.36 17.21 40.50 13.59 15.46 97.68%
  QoQ % 178.00% 25.40% -28.18% -57.51% 198.01% -12.10% -
  Horiz. % 278.72% 100.26% 79.95% 111.32% 261.97% 87.90% 100.00%
EY 2.32 6.45 8.09 5.81 2.47 7.36 6.47 -49.43%
  QoQ % -64.03% -20.27% 39.24% 135.22% -66.44% 13.76% -
  Horiz. % 35.86% 99.69% 125.04% 89.80% 38.18% 113.76% 100.00%
DY 0.00 4.69 0.00 0.00 0.00 3.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.79% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.43 0.38 0.35 0.32 0.37 0.32 23.58%
  QoQ % 2.33% 13.16% 8.57% 9.38% -13.51% 15.63% -
  Horiz. % 137.50% 134.38% 118.75% 109.38% 100.00% 115.62% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 -
Price 0.5750 0.7000 0.6700 0.5250 0.5200 0.5250 0.4700 -
P/RPS 0.31 0.09 0.11 0.12 0.24 0.06 0.07 168.95%
  QoQ % 244.44% -18.18% -8.33% -50.00% 300.00% -14.29% -
  Horiz. % 442.86% 128.57% 157.14% 171.43% 342.86% 85.71% 100.00%
P/EPS 37.83 16.95 14.53 17.05 42.98 13.09 15.46 81.29%
  QoQ % 123.19% 16.66% -14.78% -60.33% 228.34% -15.33% -
  Horiz. % 244.70% 109.64% 93.98% 110.28% 278.01% 84.67% 100.00%
EY 2.64 5.90 6.88 5.87 2.33 7.64 6.47 -44.90%
  QoQ % -55.25% -14.24% 17.21% 151.93% -69.50% 18.08% -
  Horiz. % 40.80% 91.19% 106.34% 90.73% 36.01% 118.08% 100.00%
DY 0.00 4.29 0.00 0.00 0.00 3.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.47 0.44 0.35 0.34 0.36 0.32 12.10%
  QoQ % -19.15% 6.82% 25.71% 2.94% -5.56% 12.50% -
  Horiz. % 118.75% 146.88% 137.50% 109.38% 106.25% 112.50% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers