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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

288  223  572  1418 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.55+0.19 
 DGB 0.13-0.045 
 YONGTAI 0.30+0.005 
 KTG 0.2650.00 
 WIDAD 0.64-0.025 
 PDZ 0.08+0.005 
 SAPNRG 0.12-0.005 
 ANZO 0.095+0.015 
 PRG 0.225-0.01 
 TNLOGIS 0.95+0.075 

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!
PARTNERS & BROKERS