Highlights

[NYLEX] QoQ Quarter Result on 2014-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     -19.00%    YoY -     89.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 319,169 358,833 376,773 325,701 446,601 416,953 441,451 -19.43%
  QoQ % -11.05% -4.76% 15.68% -27.07% 7.11% -5.55% -
  Horiz. % 72.30% 81.28% 85.35% 73.78% 101.17% 94.45% 100.00%
PBT 5,304 4,618 2,490 4,807 6,006 3,488 3,579 29.95%
  QoQ % 14.85% 85.46% -48.20% -19.96% 72.19% -2.54% -
  Horiz. % 148.20% 129.03% 69.57% 134.31% 167.81% 97.46% 100.00%
Tax -2,349 -2,047 -3,802 -1,802 -2,378 -1,645 -2,239 3.25%
  QoQ % -14.75% 46.16% -110.99% 24.22% -44.56% 26.53% -
  Horiz. % 104.91% 91.42% 169.81% 80.48% 106.21% 73.47% 100.00%
NP 2,955 2,571 -1,312 3,005 3,628 1,843 1,340 69.34%
  QoQ % 14.94% 295.96% -143.66% -17.17% 96.85% 37.54% -
  Horiz. % 220.52% 191.87% -97.91% 224.25% 270.75% 137.54% 100.00%
NP to SH 2,853 2,925 -929 2,933 3,621 2,334 1,869 32.54%
  QoQ % -2.46% 414.85% -131.67% -19.00% 55.14% 24.88% -
  Horiz. % 152.65% 156.50% -49.71% 156.93% 193.74% 124.88% 100.00%
Tax Rate 44.29 % 44.33 % 152.69 % 37.49 % 39.59 % 47.16 % 62.56 % -20.55%
  QoQ % -0.09% -70.97% 307.28% -5.30% -16.05% -24.62% -
  Horiz. % 70.80% 70.86% 244.07% 59.93% 63.28% 75.38% 100.00%
Total Cost 316,214 356,262 378,085 322,696 442,973 415,110 440,111 -19.76%
  QoQ % -11.24% -5.77% 17.16% -27.15% 6.71% -5.68% -
  Horiz. % 71.85% 80.95% 85.91% 73.32% 100.65% 94.32% 100.00%
Net Worth 298,793 288,651 290,312 291,370 288,909 291,267 283,240 3.62%
  QoQ % 3.51% -0.57% -0.36% 0.85% -0.81% 2.83% -
  Horiz. % 105.49% 101.91% 102.50% 102.87% 102.00% 102.83% 100.00%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 5,806 - - - 3,853 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.67% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 206.19 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 298,793 288,651 290,312 291,370 288,909 291,267 283,240 3.62%
  QoQ % 3.51% -0.57% -0.36% 0.85% -0.81% 2.83% -
  Horiz. % 105.49% 101.91% 102.50% 102.87% 102.00% 102.83% 100.00%
NOSH 192,770 192,434 193,541 192,960 192,606 192,892 192,680 0.03%
  QoQ % 0.17% -0.57% 0.30% 0.18% -0.15% 0.11% -
  Horiz. % 100.05% 99.87% 100.45% 100.15% 99.96% 100.11% 100.00%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 0.93 % 0.72 % -0.35 % 0.92 % 0.81 % 0.44 % 0.30 % 112.46%
  QoQ % 29.17% 305.71% -138.04% 13.58% 84.09% 46.67% -
  Horiz. % 310.00% 240.00% -116.67% 306.67% 270.00% 146.67% 100.00%
ROE 0.95 % 1.01 % -0.32 % 1.01 % 1.25 % 0.80 % 0.66 % 27.46%
  QoQ % -5.94% 415.62% -131.68% -19.20% 56.25% 21.21% -
  Horiz. % 143.94% 153.03% -48.48% 153.03% 189.39% 121.21% 100.00%
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 165.57 186.47 194.67 168.79 231.87 216.16 229.11 -19.45%
  QoQ % -11.21% -4.21% 15.33% -27.20% 7.27% -5.65% -
  Horiz. % 72.27% 81.39% 84.97% 73.67% 101.20% 94.35% 100.00%
EPS 1.48 1.52 -0.48 1.52 1.88 1.21 0.97 32.50%
  QoQ % -2.63% 416.67% -131.58% -19.15% 55.37% 24.74% -
  Horiz. % 152.58% 156.70% -49.48% 156.70% 193.81% 124.74% 100.00%
DPS 0.00 0.00 3.00 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% 150.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5500 1.5000 1.5000 1.5100 1.5000 1.5100 1.4700 3.59%
  QoQ % 3.33% 0.00% -0.66% 0.67% -0.66% 2.72% -
  Horiz. % 105.44% 102.04% 102.04% 102.72% 102.04% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 164.23 184.64 193.88 167.60 229.81 214.55 227.16 -19.43%
  QoQ % -11.05% -4.77% 15.68% -27.07% 7.11% -5.55% -
  Horiz. % 72.30% 81.28% 85.35% 73.78% 101.17% 94.45% 100.00%
EPS 1.47 1.51 -0.48 1.51 1.86 1.20 0.96 32.82%
  QoQ % -2.65% 414.58% -131.79% -18.82% 55.00% 25.00% -
  Horiz. % 153.13% 157.29% -50.00% 157.29% 193.75% 125.00% 100.00%
DPS 0.00 0.00 2.99 0.00 0.00 0.00 1.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.01% 0.00% 0.00% 0.00% 100.00%
NAPS 1.5375 1.4853 1.4939 1.4993 1.4866 1.4988 1.4575 3.62%
  QoQ % 3.51% -0.58% -0.36% 0.85% -0.81% 2.83% -
  Horiz. % 105.49% 101.91% 102.50% 102.87% 102.00% 102.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.6450 0.6550 0.6400 0.5700 0.5300 0.4900 0.5450 -
P/RPS 0.39 0.35 0.33 0.34 0.23 0.23 0.24 38.18%
  QoQ % 11.43% 6.06% -2.94% 47.83% 0.00% -4.17% -
  Horiz. % 162.50% 145.83% 137.50% 141.67% 95.83% 95.83% 100.00%
P/EPS 43.58 43.09 -133.33 37.50 28.19 40.50 56.19 -15.57%
  QoQ % 1.14% 132.32% -455.55% 33.03% -30.40% -27.92% -
  Horiz. % 77.56% 76.69% -237.28% 66.74% 50.17% 72.08% 100.00%
EY 2.29 2.32 -0.75 2.67 3.55 2.47 1.78 18.27%
  QoQ % -1.29% 409.33% -128.09% -24.79% 43.72% 38.76% -
  Horiz. % 128.65% 130.34% -42.13% 150.00% 199.44% 138.76% 100.00%
DY 0.00 0.00 4.69 0.00 0.00 0.00 3.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 127.79% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.44 0.43 0.38 0.35 0.32 0.37 8.81%
  QoQ % -4.55% 2.33% 13.16% 8.57% 9.38% -13.51% -
  Horiz. % 113.51% 118.92% 116.22% 102.70% 94.59% 86.49% 100.00%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 -
Price 0.6150 0.5750 0.7000 0.6700 0.5250 0.5200 0.5250 -
P/RPS 0.37 0.31 0.36 0.40 0.23 0.24 0.23 37.25%
  QoQ % 19.35% -13.89% -10.00% 73.91% -4.17% 4.35% -
  Horiz. % 160.87% 134.78% 156.52% 173.91% 100.00% 104.35% 100.00%
P/EPS 41.55 37.83 -145.83 44.08 27.93 42.98 54.12 -16.14%
  QoQ % 9.83% 125.94% -430.83% 57.82% -35.02% -20.58% -
  Horiz. % 76.77% 69.90% -269.46% 81.45% 51.61% 79.42% 100.00%
EY 2.41 2.64 -0.69 2.27 3.58 2.33 1.85 19.26%
  QoQ % -8.71% 482.61% -130.40% -36.59% 53.65% 25.95% -
  Horiz. % 130.27% 142.70% -37.30% 122.70% 193.51% 125.95% 100.00%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 112.60% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.40 0.38 0.47 0.44 0.35 0.34 0.36 7.27%
  QoQ % 5.26% -19.15% 6.82% 25.71% 2.94% -5.56% -
  Horiz. % 111.11% 105.56% 130.56% 122.22% 97.22% 94.44% 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.
 


 

373  386  479  674 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.9450.00 
 ARMADA 0.23-0.015 
 TIGER 0.06-0.01 
 MRCB 1.07+0.01 
 KNM 0.205+0.01 
 EKOVEST-WB 0.45+0.005 
 XINGHE 0.03+0.005 
 IMPIANA 0.05+0.005 
 DAYA 0.010.00 
 IRIS 0.185+0.005 
Partners & Brokers