Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2015-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     43.58%    YoY -     -7.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 906,435 650,077 322,818 1,272,737 948,603 678,002 358,833 85.58%
  QoQ % 39.44% 101.38% -74.64% 34.17% 39.91% 88.95% -
  Horiz. % 252.61% 181.16% 89.96% 354.69% 264.36% 188.95% 100.00%
PBT 11,724 8,942 3,168 18,383 11,591 9,922 4,618 86.21%
  QoQ % 31.11% 182.26% -82.77% 58.60% 16.82% 114.85% -
  Horiz. % 253.88% 193.63% 68.60% 398.07% 251.00% 214.85% 100.00%
Tax -7,507 -5,593 -2,081 -13,174 -7,388 -4,396 -2,047 138.00%
  QoQ % -34.22% -168.77% 84.20% -78.32% -68.06% -114.75% -
  Horiz. % 366.73% 273.23% 101.66% 643.58% 360.92% 214.75% 100.00%
NP 4,217 3,349 1,087 5,209 4,203 5,526 2,571 39.12%
  QoQ % 25.92% 208.10% -79.13% 23.94% -23.94% 114.94% -
  Horiz. % 164.02% 130.26% 42.28% 202.61% 163.48% 214.94% 100.00%
NP to SH 4,669 3,880 1,711 7,386 5,144 5,778 2,925 36.62%
  QoQ % 20.34% 126.77% -76.83% 43.58% -10.97% 97.54% -
  Horiz. % 159.62% 132.65% 58.50% 252.51% 175.86% 197.54% 100.00%
Tax Rate 64.03 % 62.55 % 65.69 % 71.66 % 63.74 % 44.31 % 44.33 % 27.81%
  QoQ % 2.37% -4.78% -8.33% 12.43% 43.85% -0.05% -
  Horiz. % 144.44% 141.10% 148.18% 161.65% 143.79% 99.95% 100.00%
Total Cost 902,218 646,728 321,731 1,267,528 944,400 672,476 356,262 85.90%
  QoQ % 39.51% 101.02% -74.62% 34.22% 40.44% 88.76% -
  Horiz. % 253.25% 181.53% 90.31% 355.79% 265.09% 188.76% 100.00%
Net Worth 322,199 324,298 317,207 300,839 298,621 298,529 288,651 7.61%
  QoQ % -0.65% 2.24% 5.44% 0.74% 0.03% 3.42% -
  Horiz. % 111.62% 112.35% 109.89% 104.22% 103.45% 103.42% 100.00%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - 3,856 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 52.22 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 322,199 324,298 317,207 300,839 298,621 298,529 288,651 7.61%
  QoQ % -0.65% 2.24% 5.44% 0.74% 0.03% 3.42% -
  Horiz. % 111.62% 112.35% 109.89% 104.22% 103.45% 103.42% 100.00%
NOSH 192,933 193,034 192,247 192,845 192,659 192,600 192,434 0.17%
  QoQ % -0.05% 0.41% -0.31% 0.10% 0.03% 0.09% -
  Horiz. % 100.26% 100.31% 99.90% 100.21% 100.12% 100.09% 100.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 0.47 % 0.52 % 0.34 % 0.41 % 0.44 % 0.82 % 0.72 % -24.77%
  QoQ % -9.62% 52.94% -17.07% -6.82% -46.34% 13.89% -
  Horiz. % 65.28% 72.22% 47.22% 56.94% 61.11% 113.89% 100.00%
ROE 1.45 % 1.20 % 0.54 % 2.46 % 1.72 % 1.94 % 1.01 % 27.29%
  QoQ % 20.83% 122.22% -78.05% 43.02% -11.34% 92.08% -
  Horiz. % 143.56% 118.81% 53.47% 243.56% 170.30% 192.08% 100.00%
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 469.82 336.77 167.92 659.98 492.37 352.03 186.47 85.26%
  QoQ % 39.51% 100.55% -74.56% 34.04% 39.87% 88.79% -
  Horiz. % 251.95% 180.60% 90.05% 353.93% 264.05% 188.79% 100.00%
EPS 2.42 2.01 0.89 3.83 2.67 3.00 1.52 36.39%
  QoQ % 20.40% 125.84% -76.76% 43.45% -11.00% 97.37% -
  Horiz. % 159.21% 132.24% 58.55% 251.97% 175.66% 197.37% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6700 1.6800 1.6500 1.5600 1.5500 1.5500 1.5000 7.43%
  QoQ % -0.60% 1.82% 5.77% 0.65% 0.00% 3.33% -
  Horiz. % 111.33% 112.00% 110.00% 104.00% 103.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 466.42 334.51 166.11 654.91 488.12 348.88 184.64 85.59%
  QoQ % 39.43% 101.38% -74.64% 34.17% 39.91% 88.95% -
  Horiz. % 252.61% 181.17% 89.96% 354.70% 264.36% 188.95% 100.00%
EPS 2.40 2.00 0.88 3.80 2.65 2.97 1.51 36.23%
  QoQ % 20.00% 127.27% -76.84% 43.40% -10.77% 96.69% -
  Horiz. % 158.94% 132.45% 58.28% 251.66% 175.50% 196.69% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.6579 1.6687 1.6323 1.5480 1.5366 1.5361 1.4853 7.61%
  QoQ % -0.65% 2.23% 5.45% 0.74% 0.03% 3.42% -
  Horiz. % 111.62% 112.35% 109.90% 104.22% 103.45% 103.42% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.5900 0.5850 0.4900 0.5550 0.5950 0.6450 0.6550 -
P/RPS 0.13 0.17 0.29 0.08 0.12 0.18 0.35 -48.36%
  QoQ % -23.53% -41.38% 262.50% -33.33% -33.33% -48.57% -
  Horiz. % 37.14% 48.57% 82.86% 22.86% 34.29% 51.43% 100.00%
P/EPS 24.38 29.10 55.06 14.49 22.28 21.50 43.09 -31.62%
  QoQ % -16.22% -47.15% 279.99% -34.96% 3.63% -50.10% -
  Horiz. % 56.58% 67.53% 127.78% 33.63% 51.71% 49.90% 100.00%
EY 4.10 3.44 1.82 6.90 4.49 4.65 2.32 46.22%
  QoQ % 19.19% 89.01% -73.62% 53.67% -3.44% 100.43% -
  Horiz. % 176.72% 148.28% 78.45% 297.41% 193.53% 200.43% 100.00%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.35 0.35 0.30 0.36 0.38 0.42 0.44 -14.16%
  QoQ % 0.00% 16.67% -16.67% -5.26% -9.52% -4.55% -
  Horiz. % 79.55% 79.55% 68.18% 81.82% 86.36% 95.45% 100.00%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 -
Price 0.5750 0.6200 0.5650 0.5600 0.6250 0.6150 0.5750 -
P/RPS 0.12 0.18 0.34 0.08 0.13 0.17 0.31 -46.92%
  QoQ % -33.33% -47.06% 325.00% -38.46% -23.53% -45.16% -
  Horiz. % 38.71% 58.06% 109.68% 25.81% 41.94% 54.84% 100.00%
P/EPS 23.76 30.85 63.48 14.62 23.41 20.50 37.83 -26.68%
  QoQ % -22.98% -51.40% 334.20% -37.55% 14.20% -45.81% -
  Horiz. % 62.81% 81.55% 167.80% 38.65% 61.88% 54.19% 100.00%
EY 4.21 3.24 1.58 6.84 4.27 4.88 2.64 36.53%
  QoQ % 29.94% 105.06% -76.90% 60.19% -12.50% 84.85% -
  Horiz. % 159.47% 122.73% 59.85% 259.09% 161.74% 184.85% 100.00%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.34 0.37 0.34 0.36 0.40 0.40 0.38 -7.15%
  QoQ % -8.11% 8.82% -5.56% -10.00% 0.00% 5.26% -
  Horiz. % 89.47% 97.37% 89.47% 94.74% 105.26% 105.26% 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