Highlights

[NYLEX] QoQ Quarter Result on 2015-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     -122.22%    YoY -     -121.62%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 327,259 322,818 324,134 270,601 319,169 358,833 376,773 -8.96%
  QoQ % 1.38% -0.41% 19.78% -15.22% -11.05% -4.76% -
  Horiz. % 86.86% 85.68% 86.03% 71.82% 84.71% 95.24% 100.00%
PBT 5,774 3,168 6,792 1,669 5,304 4,618 2,490 75.10%
  QoQ % 82.26% -53.36% 306.95% -68.53% 14.85% 85.46% -
  Horiz. % 231.89% 127.23% 272.77% 67.03% 213.01% 185.46% 100.00%
Tax -3,512 -2,081 -5,786 -2,992 -2,349 -2,047 -3,802 -5.15%
  QoQ % -68.77% 64.03% -93.38% -27.37% -14.75% 46.16% -
  Horiz. % 92.37% 54.73% 152.18% 78.70% 61.78% 53.84% 100.00%
NP 2,262 1,087 1,006 -1,323 2,955 2,571 -1,312 -
  QoQ % 108.10% 8.05% 176.04% -144.77% 14.94% 295.96% -
  Horiz. % -172.41% -82.85% -76.68% 100.84% -225.23% -195.96% 100.00%
NP to SH 2,169 1,711 2,242 -634 2,853 2,925 -929 -
  QoQ % 26.77% -23.68% 453.63% -122.22% -2.46% 414.85% -
  Horiz. % -233.48% -184.18% -241.33% 68.25% -307.10% -314.85% 100.00%
Tax Rate 60.82 % 65.69 % 85.19 % 179.27 % 44.29 % 44.33 % 152.69 % -45.83%
  QoQ % -7.41% -22.89% -52.48% 304.76% -0.09% -70.97% -
  Horiz. % 39.83% 43.02% 55.79% 117.41% 29.01% 29.03% 100.00%
Total Cost 324,997 321,731 323,128 271,924 316,214 356,262 378,085 -9.59%
  QoQ % 1.02% -0.43% 18.83% -14.01% -11.24% -5.77% -
  Horiz. % 85.96% 85.09% 85.46% 71.92% 83.64% 94.23% 100.00%
Net Worth 322,470 317,207 301,510 297,787 298,793 288,651 290,312 7.25%
  QoQ % 1.66% 5.21% 1.25% -0.34% 3.51% -0.57% -
  Horiz. % 111.08% 109.26% 103.86% 102.57% 102.92% 99.43% 100.00%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 3,865 - - - 5,806 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.58% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 172.41 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 322,470 317,207 301,510 297,787 298,793 288,651 290,312 7.25%
  QoQ % 1.66% 5.21% 1.25% -0.34% 3.51% -0.57% -
  Horiz. % 111.08% 109.26% 103.86% 102.57% 102.92% 99.43% 100.00%
NOSH 191,946 192,247 193,275 192,121 192,770 192,434 193,541 -0.55%
  QoQ % -0.16% -0.53% 0.60% -0.34% 0.17% -0.57% -
  Horiz. % 99.18% 99.33% 99.86% 99.27% 99.60% 99.43% 100.00%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 0.69 % 0.34 % 0.31 % -0.49 % 0.93 % 0.72 % -0.35 % -
  QoQ % 102.94% 9.68% 163.27% -152.69% 29.17% 305.71% -
  Horiz. % -197.14% -97.14% -88.57% 140.00% -265.71% -205.71% 100.00%
ROE 0.67 % 0.54 % 0.74 % -0.21 % 0.95 % 1.01 % -0.32 % -
  QoQ % 24.07% -27.03% 452.38% -122.11% -5.94% 415.62% -
  Horiz. % -209.38% -168.75% -231.25% 65.62% -296.88% -315.62% 100.00%
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 170.49 167.92 167.71 140.85 165.57 186.47 194.67 -8.45%
  QoQ % 1.53% 0.13% 19.07% -14.93% -11.21% -4.21% -
  Horiz. % 87.58% 86.26% 86.15% 72.35% 85.05% 95.79% 100.00%
EPS 1.13 0.89 1.16 -0.33 1.48 1.52 -0.48 -
  QoQ % 26.97% -23.28% 451.52% -122.30% -2.63% 416.67% -
  Horiz. % -235.42% -185.42% -241.67% 68.75% -308.33% -316.67% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6500 1.5600 1.5500 1.5500 1.5000 1.5000 7.84%
  QoQ % 1.82% 5.77% 0.65% 0.00% 3.33% 0.00% -
  Horiz. % 112.00% 110.00% 104.00% 103.33% 103.33% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 168.40 166.11 166.79 139.24 164.23 184.64 193.88 -8.96%
  QoQ % 1.38% -0.41% 19.79% -15.22% -11.05% -4.77% -
  Horiz. % 86.86% 85.68% 86.03% 71.82% 84.71% 95.23% 100.00%
EPS 1.12 0.88 1.15 -0.33 1.47 1.51 -0.48 -
  QoQ % 27.27% -23.48% 448.48% -122.45% -2.65% 414.58% -
  Horiz. % -233.33% -183.33% -239.58% 68.75% -306.25% -314.58% 100.00%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 2.99 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.56% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6593 1.6323 1.5515 1.5323 1.5375 1.4853 1.4939 7.24%
  QoQ % 1.65% 5.21% 1.25% -0.34% 3.51% -0.58% -
  Horiz. % 111.07% 109.26% 103.86% 102.57% 102.92% 99.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.5850 0.4900 0.5550 0.5950 0.6450 0.6550 0.6400 -
P/RPS 0.34 0.29 0.33 0.42 0.39 0.35 0.33 2.01%
  QoQ % 17.24% -12.12% -21.43% 7.69% 11.43% 6.06% -
  Horiz. % 103.03% 87.88% 100.00% 127.27% 118.18% 106.06% 100.00%
P/EPS 51.77 55.06 47.84 -180.30 43.58 43.09 -133.33 -
  QoQ % -5.98% 15.09% 126.53% -513.72% 1.14% 132.32% -
  Horiz. % -38.83% -41.30% -35.88% 135.23% -32.69% -32.32% 100.00%
EY 1.93 1.82 2.09 -0.55 2.29 2.32 -0.75 -
  QoQ % 6.04% -12.92% 480.00% -124.02% -1.29% 409.33% -
  Horiz. % -257.33% -242.67% -278.67% 73.33% -305.33% -309.33% 100.00%
DY 0.00 0.00 3.60 0.00 0.00 0.00 4.69 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.76% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.35 0.30 0.36 0.38 0.42 0.44 0.43 -12.81%
  QoQ % 16.67% -16.67% -5.26% -9.52% -4.55% 2.33% -
  Horiz. % 81.40% 69.77% 83.72% 88.37% 97.67% 102.33% 100.00%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 -
Price 0.6200 0.5650 0.5600 0.6250 0.6150 0.5750 0.7000 -
P/RPS 0.36 0.34 0.33 0.44 0.37 0.31 0.36 -
  QoQ % 5.88% 3.03% -25.00% 18.92% 19.35% -13.89% -
  Horiz. % 100.00% 94.44% 91.67% 122.22% 102.78% 86.11% 100.00%
P/EPS 54.87 63.48 48.28 -189.39 41.55 37.83 -145.83 -
  QoQ % -13.56% 31.48% 125.49% -555.81% 9.83% 125.94% -
  Horiz. % -37.63% -43.53% -33.11% 129.87% -28.49% -25.94% 100.00%
EY 1.82 1.58 2.07 -0.53 2.41 2.64 -0.69 -
  QoQ % 15.19% -23.67% 490.57% -121.99% -8.71% 482.61% -
  Horiz. % -263.77% -228.99% -300.00% 76.81% -349.28% -382.61% 100.00%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.36 0.40 0.40 0.38 0.47 -14.73%
  QoQ % 8.82% -5.56% -10.00% 0.00% 5.26% -19.15% -
  Horiz. % 78.72% 72.34% 76.60% 85.11% 85.11% 80.85% 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.
 


 

299  259  594  1181 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 MNC-PA 0.0350.00 
 SAPNRG 0.295+0.005 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 VELESTO 0.3050.00 
 ECOWLD 0.665+0.02 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers