Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2015-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     -76.83%    YoY -     -41.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 1,197,450 906,435 650,077 322,818 1,272,737 948,603 678,002 46.06%
  QoQ % 32.11% 39.44% 101.38% -74.64% 34.17% 39.91% -
  Horiz. % 176.61% 133.69% 95.88% 47.61% 187.72% 139.91% 100.00%
PBT 20,512 11,724 8,942 3,168 18,383 11,591 9,922 62.21%
  QoQ % 74.96% 31.11% 182.26% -82.77% 58.60% 16.82% -
  Horiz. % 206.73% 118.16% 90.12% 31.93% 185.28% 116.82% 100.00%
Tax -9,335 -7,507 -5,593 -2,081 -13,174 -7,388 -4,396 65.13%
  QoQ % -24.35% -34.22% -168.77% 84.20% -78.32% -68.06% -
  Horiz. % 212.35% 170.77% 127.23% 47.34% 299.68% 168.06% 100.00%
NP 11,177 4,217 3,349 1,087 5,209 4,203 5,526 59.87%
  QoQ % 165.05% 25.92% 208.10% -79.13% 23.94% -23.94% -
  Horiz. % 202.26% 76.31% 60.60% 19.67% 94.26% 76.06% 100.00%
NP to SH 11,154 4,669 3,880 1,711 7,386 5,144 5,778 54.98%
  QoQ % 138.89% 20.34% 126.77% -76.83% 43.58% -10.97% -
  Horiz. % 193.04% 80.81% 67.15% 29.61% 127.83% 89.03% 100.00%
Tax Rate 45.51 % 64.03 % 62.55 % 65.69 % 71.66 % 63.74 % 44.31 % 1.80%
  QoQ % -28.92% 2.37% -4.78% -8.33% 12.43% 43.85% -
  Horiz. % 102.71% 144.50% 141.16% 148.25% 161.72% 143.85% 100.00%
Total Cost 1,186,273 902,218 646,728 321,731 1,267,528 944,400 672,476 45.94%
  QoQ % 31.48% 39.51% 101.02% -74.62% 34.22% 40.44% -
  Horiz. % 176.40% 134.16% 96.17% 47.84% 188.49% 140.44% 100.00%
Net Worth 323,639 322,199 324,298 317,207 300,839 298,621 298,529 5.53%
  QoQ % 0.45% -0.65% 2.24% 5.44% 0.74% 0.03% -
  Horiz. % 108.41% 107.93% 108.63% 106.26% 100.77% 100.03% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,852 - - - 3,856 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.89% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 34.54 % - % - % - % 52.22 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.14% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 323,639 322,199 324,298 317,207 300,839 298,621 298,529 5.53%
  QoQ % 0.45% -0.65% 2.24% 5.44% 0.74% 0.03% -
  Horiz. % 108.41% 107.93% 108.63% 106.26% 100.77% 100.03% 100.00%
NOSH 192,642 192,933 193,034 192,247 192,845 192,659 192,600 0.01%
  QoQ % -0.15% -0.05% 0.41% -0.31% 0.10% 0.03% -
  Horiz. % 100.02% 100.17% 100.23% 99.82% 100.13% 100.03% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 0.93 % 0.47 % 0.52 % 0.34 % 0.41 % 0.44 % 0.82 % 8.75%
  QoQ % 97.87% -9.62% 52.94% -17.07% -6.82% -46.34% -
  Horiz. % 113.41% 57.32% 63.41% 41.46% 50.00% 53.66% 100.00%
ROE 3.45 % 1.45 % 1.20 % 0.54 % 2.46 % 1.72 % 1.94 % 46.73%
  QoQ % 137.93% 20.83% 122.22% -78.05% 43.02% -11.34% -
  Horiz. % 177.84% 74.74% 61.86% 27.84% 126.80% 88.66% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 621.59 469.82 336.77 167.92 659.98 492.37 352.03 46.04%
  QoQ % 32.30% 39.51% 100.55% -74.56% 34.04% 39.87% -
  Horiz. % 176.57% 133.46% 95.67% 47.70% 187.48% 139.87% 100.00%
EPS 5.79 2.42 2.01 0.89 3.83 2.67 3.00 54.95%
  QoQ % 139.26% 20.40% 125.84% -76.76% 43.45% -11.00% -
  Horiz. % 193.00% 80.67% 67.00% 29.67% 127.67% 89.00% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6800 1.6700 1.6800 1.6500 1.5600 1.5500 1.5500 5.51%
  QoQ % 0.60% -0.60% 1.82% 5.77% 0.65% 0.00% -
  Horiz. % 108.39% 107.74% 108.39% 106.45% 100.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 616.17 466.42 334.51 166.11 654.91 488.12 348.88 46.06%
  QoQ % 32.11% 39.43% 101.38% -74.64% 34.17% 39.91% -
  Horiz. % 176.61% 133.69% 95.88% 47.61% 187.72% 139.91% 100.00%
EPS 5.74 2.40 2.00 0.88 3.80 2.65 2.97 55.09%
  QoQ % 139.17% 20.00% 127.27% -76.84% 43.40% -10.77% -
  Horiz. % 193.27% 80.81% 67.34% 29.63% 127.95% 89.23% 100.00%
DPS 1.98 0.00 0.00 0.00 1.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.6654 1.6579 1.6687 1.6323 1.5480 1.5366 1.5361 5.53%
  QoQ % 0.45% -0.65% 2.23% 5.45% 0.74% 0.03% -
  Horiz. % 108.42% 107.93% 108.63% 106.26% 100.77% 100.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.5400 0.5900 0.5850 0.4900 0.5550 0.5950 0.6450 -
P/RPS 0.09 0.13 0.17 0.29 0.08 0.12 0.18 -36.98%
  QoQ % -30.77% -23.53% -41.38% 262.50% -33.33% -33.33% -
  Horiz. % 50.00% 72.22% 94.44% 161.11% 44.44% 66.67% 100.00%
P/EPS 9.33 24.38 29.10 55.06 14.49 22.28 21.50 -42.65%
  QoQ % -61.73% -16.22% -47.15% 279.99% -34.96% 3.63% -
  Horiz. % 43.40% 113.40% 135.35% 256.09% 67.40% 103.63% 100.00%
EY 10.72 4.10 3.44 1.82 6.90 4.49 4.65 74.42%
  QoQ % 161.46% 19.19% 89.01% -73.62% 53.67% -3.44% -
  Horiz. % 230.54% 88.17% 73.98% 39.14% 148.39% 96.56% 100.00%
DY 3.70 0.00 0.00 0.00 3.60 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.32 0.35 0.35 0.30 0.36 0.38 0.42 -16.57%
  QoQ % -8.57% 0.00% 16.67% -16.67% -5.26% -9.52% -
  Horiz. % 76.19% 83.33% 83.33% 71.43% 85.71% 90.48% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 -
Price 0.5250 0.5750 0.6200 0.5650 0.5600 0.6250 0.6150 -
P/RPS 0.08 0.12 0.18 0.34 0.08 0.13 0.17 -39.47%
  QoQ % -33.33% -33.33% -47.06% 325.00% -38.46% -23.53% -
  Horiz. % 47.06% 70.59% 105.88% 200.00% 47.06% 76.47% 100.00%
P/EPS 9.07 23.76 30.85 63.48 14.62 23.41 20.50 -41.91%
  QoQ % -61.83% -22.98% -51.40% 334.20% -37.55% 14.20% -
  Horiz. % 44.24% 115.90% 150.49% 309.66% 71.32% 114.20% 100.00%
EY 11.03 4.21 3.24 1.58 6.84 4.27 4.88 72.14%
  QoQ % 162.00% 29.94% 105.06% -76.90% 60.19% -12.50% -
  Horiz. % 226.02% 86.27% 66.39% 32.38% 140.16% 87.50% 100.00%
DY 3.81 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.34 0.37 0.34 0.36 0.40 0.40 -15.61%
  QoQ % -8.82% -8.11% 8.82% -5.56% -10.00% 0.00% -
  Horiz. % 77.50% 85.00% 92.50% 85.00% 90.00% 100.00% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers