Highlights

[NYLEX] QoQ Quarter Result on 2013-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 28-Feb-2013  [#3]
Profit Trend QoQ -     -28.21%    YoY -     1,107.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 446,601 416,953 441,451 401,469 444,005 441,700 434,709 1.81%
  QoQ % 7.11% -5.55% 9.96% -9.58% 0.52% 1.61% -
  Horiz. % 102.74% 95.92% 101.55% 92.35% 102.14% 101.61% 100.00%
PBT 6,006 3,488 3,579 3,450 5,396 3,351 5,189 10.23%
  QoQ % 72.19% -2.54% 3.74% -36.06% 61.03% -35.42% -
  Horiz. % 115.74% 67.22% 68.97% 66.49% 103.99% 64.58% 100.00%
Tax -2,378 -1,645 -2,239 -2,040 -3,393 -1,081 -1,274 51.54%
  QoQ % -44.56% 26.53% -9.75% 39.88% -213.88% 15.15% -
  Horiz. % 186.66% 129.12% 175.75% 160.13% 266.33% 84.85% 100.00%
NP 3,628 1,843 1,340 1,410 2,003 2,270 3,915 -4.94%
  QoQ % 96.85% 37.54% -4.96% -29.61% -11.76% -42.02% -
  Horiz. % 92.67% 47.08% 34.23% 36.02% 51.16% 57.98% 100.00%
NP to SH 3,621 2,334 1,869 1,545 2,152 2,189 4,286 -10.62%
  QoQ % 55.14% 24.88% 20.97% -28.21% -1.69% -48.93% -
  Horiz. % 84.48% 54.46% 43.61% 36.05% 50.21% 51.07% 100.00%
Tax Rate 39.59 % 47.16 % 62.56 % 59.13 % 62.88 % 32.26 % 24.55 % 37.48%
  QoQ % -16.05% -24.62% 5.80% -5.96% 94.92% 31.41% -
  Horiz. % 161.26% 192.10% 254.83% 240.86% 256.13% 131.41% 100.00%
Total Cost 442,973 415,110 440,111 400,059 442,002 439,430 430,794 1.87%
  QoQ % 6.71% -5.68% 10.01% -9.49% 0.59% 2.00% -
  Horiz. % 102.83% 96.36% 102.16% 92.87% 102.60% 102.00% 100.00%
Net Worth 288,909 291,267 283,240 283,893 283,055 284,763 285,086 0.89%
  QoQ % -0.81% 2.83% -0.23% 0.30% -0.60% -0.11% -
  Horiz. % 101.34% 102.17% 99.35% 99.58% 99.29% 99.89% 100.00%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 3,853 - - - 3,878 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.35% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 206.19 % - % - % - % 90.50 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 227.83% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 288,909 291,267 283,240 283,893 283,055 284,763 285,086 0.89%
  QoQ % -0.81% 2.83% -0.23% 0.30% -0.60% -0.11% -
  Horiz. % 101.34% 102.17% 99.35% 99.58% 99.29% 99.89% 100.00%
NOSH 192,606 192,892 192,680 193,124 193,873 193,716 193,936 -0.46%
  QoQ % -0.15% 0.11% -0.23% -0.39% 0.08% -0.11% -
  Horiz. % 99.31% 99.46% 99.35% 99.58% 99.97% 99.89% 100.00%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 0.81 % 0.44 % 0.30 % 0.35 % 0.45 % 0.51 % 0.90 % -6.78%
  QoQ % 84.09% 46.67% -14.29% -22.22% -11.76% -43.33% -
  Horiz. % 90.00% 48.89% 33.33% 38.89% 50.00% 56.67% 100.00%
ROE 1.25 % 0.80 % 0.66 % 0.54 % 0.76 % 0.77 % 1.50 % -11.44%
  QoQ % 56.25% 21.21% 22.22% -28.95% -1.30% -48.67% -
  Horiz. % 83.33% 53.33% 44.00% 36.00% 50.67% 51.33% 100.00%
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 231.87 216.16 229.11 207.88 229.02 228.01 224.15 2.28%
  QoQ % 7.27% -5.65% 10.21% -9.23% 0.44% 1.72% -
  Horiz. % 103.44% 96.44% 102.21% 92.74% 102.17% 101.72% 100.00%
EPS 1.88 1.21 0.97 0.80 1.11 1.13 2.21 -10.21%
  QoQ % 55.37% 24.74% 21.25% -27.93% -1.77% -48.87% -
  Horiz. % 85.07% 54.75% 43.89% 36.20% 50.23% 51.13% 100.00%
DPS 0.00 0.00 2.00 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% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5000 1.5100 1.4700 1.4700 1.4600 1.4700 1.4700 1.35%
  QoQ % -0.66% 2.72% 0.00% 0.68% -0.68% 0.00% -
  Horiz. % 102.04% 102.72% 100.00% 100.00% 99.32% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 229.81 214.55 227.16 206.58 228.47 227.29 223.69 1.81%
  QoQ % 7.11% -5.55% 9.96% -9.58% 0.52% 1.61% -
  Horiz. % 102.74% 95.91% 101.55% 92.35% 102.14% 101.61% 100.00%
EPS 1.86 1.20 0.96 0.80 1.11 1.13 2.21 -10.85%
  QoQ % 55.00% 25.00% 20.00% -27.93% -1.77% -48.87% -
  Horiz. % 84.16% 54.30% 43.44% 36.20% 50.23% 51.13% 100.00%
DPS 0.00 0.00 1.98 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% 99.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.4866 1.4988 1.4575 1.4608 1.4565 1.4653 1.4670 0.89%
  QoQ % -0.81% 2.83% -0.23% 0.30% -0.60% -0.12% -
  Horiz. % 101.34% 102.17% 99.35% 99.58% 99.28% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.5300 0.4900 0.5450 0.4700 0.5400 0.5500 0.5400 -
P/RPS 0.23 0.23 0.24 0.23 0.24 0.24 0.24 -2.79%
  QoQ % 0.00% -4.17% 4.35% -4.17% 0.00% 0.00% -
  Horiz. % 95.83% 95.83% 100.00% 95.83% 100.00% 100.00% 100.00%
P/EPS 28.19 40.50 56.19 58.75 48.65 48.67 24.43 10.00%
  QoQ % -30.40% -27.92% -4.36% 20.76% -0.04% 99.22% -
  Horiz. % 115.39% 165.78% 230.00% 240.48% 199.14% 199.22% 100.00%
EY 3.55 2.47 1.78 1.70 2.06 2.05 4.09 -9.00%
  QoQ % 43.72% 38.76% 4.71% -17.48% 0.49% -49.88% -
  Horiz. % 86.80% 60.39% 43.52% 41.56% 50.37% 50.12% 100.00%
DY 0.00 0.00 3.67 0.00 0.00 0.00 3.70 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.32 0.37 0.32 0.37 0.37 0.37 -3.63%
  QoQ % 9.38% -13.51% 15.63% -13.51% 0.00% 0.00% -
  Horiz. % 94.59% 86.49% 100.00% 86.49% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 -
Price 0.5250 0.5200 0.5250 0.4700 0.4900 0.5400 0.5600 -
P/RPS 0.23 0.24 0.23 0.23 0.21 0.24 0.25 -5.40%
  QoQ % -4.17% 4.35% 0.00% 9.52% -12.50% -4.00% -
  Horiz. % 92.00% 96.00% 92.00% 92.00% 84.00% 96.00% 100.00%
P/EPS 27.93 42.98 54.12 58.75 44.14 47.79 25.34 6.70%
  QoQ % -35.02% -20.58% -7.88% 33.10% -7.64% 88.60% -
  Horiz. % 110.22% 169.61% 213.58% 231.85% 174.19% 188.60% 100.00%
EY 3.58 2.33 1.85 1.70 2.27 2.09 3.95 -6.34%
  QoQ % 53.65% 25.95% 8.82% -25.11% 8.61% -47.09% -
  Horiz. % 90.63% 58.99% 46.84% 43.04% 57.47% 52.91% 100.00%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.34 0.36 0.32 0.34 0.37 0.38 -5.33%
  QoQ % 2.94% -5.56% 12.50% -5.88% -8.11% -2.63% -
  Horiz. % 92.11% 89.47% 94.74% 84.21% 89.47% 97.37% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers