Highlights

[NYLEX] QoQ Quarter Result on 2013-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     55.14%    YoY -     68.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 358,833 376,773 325,701 446,601 416,953 441,451 401,469 -7.19%
  QoQ % -4.76% 15.68% -27.07% 7.11% -5.55% 9.96% -
  Horiz. % 89.38% 93.85% 81.13% 111.24% 103.86% 109.96% 100.00%
PBT 4,618 2,490 4,807 6,006 3,488 3,579 3,450 21.39%
  QoQ % 85.46% -48.20% -19.96% 72.19% -2.54% 3.74% -
  Horiz. % 133.86% 72.17% 139.33% 174.09% 101.10% 103.74% 100.00%
Tax -2,047 -3,802 -1,802 -2,378 -1,645 -2,239 -2,040 0.23%
  QoQ % 46.16% -110.99% 24.22% -44.56% 26.53% -9.75% -
  Horiz. % 100.34% 186.37% 88.33% 116.57% 80.64% 109.75% 100.00%
NP 2,571 -1,312 3,005 3,628 1,843 1,340 1,410 49.09%
  QoQ % 295.96% -143.66% -17.17% 96.85% 37.54% -4.96% -
  Horiz. % 182.34% -93.05% 213.12% 257.30% 130.71% 95.04% 100.00%
NP to SH 2,925 -929 2,933 3,621 2,334 1,869 1,545 52.86%
  QoQ % 414.85% -131.67% -19.00% 55.14% 24.88% 20.97% -
  Horiz. % 189.32% -60.13% 189.84% 234.37% 151.07% 120.97% 100.00%
Tax Rate 44.33 % 152.69 % 37.49 % 39.59 % 47.16 % 62.56 % 59.13 % -17.43%
  QoQ % -70.97% 307.28% -5.30% -16.05% -24.62% 5.80% -
  Horiz. % 74.97% 258.23% 63.40% 66.95% 79.76% 105.80% 100.00%
Total Cost 356,262 378,085 322,696 442,973 415,110 440,111 400,059 -7.42%
  QoQ % -5.77% 17.16% -27.15% 6.71% -5.68% 10.01% -
  Horiz. % 89.05% 94.51% 80.66% 110.73% 103.76% 110.01% 100.00%
Net Worth 288,651 290,312 291,370 288,909 291,267 283,240 283,893 1.11%
  QoQ % -0.57% -0.36% 0.85% -0.81% 2.83% -0.23% -
  Horiz. % 101.68% 102.26% 102.63% 101.77% 102.60% 99.77% 100.00%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div - 5,806 - - - 3,853 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 288,651 290,312 291,370 288,909 291,267 283,240 283,893 1.11%
  QoQ % -0.57% -0.36% 0.85% -0.81% 2.83% -0.23% -
  Horiz. % 101.68% 102.26% 102.63% 101.77% 102.60% 99.77% 100.00%
NOSH 192,434 193,541 192,960 192,606 192,892 192,680 193,124 -0.24%
  QoQ % -0.57% 0.30% 0.18% -0.15% 0.11% -0.23% -
  Horiz. % 99.64% 100.22% 99.91% 99.73% 99.88% 99.77% 100.00%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.72 % -0.35 % 0.92 % 0.81 % 0.44 % 0.30 % 0.35 % 61.54%
  QoQ % 305.71% -138.04% 13.58% 84.09% 46.67% -14.29% -
  Horiz. % 205.71% -100.00% 262.86% 231.43% 125.71% 85.71% 100.00%
ROE 1.01 % -0.32 % 1.01 % 1.25 % 0.80 % 0.66 % 0.54 % 51.63%
  QoQ % 415.62% -131.68% -19.20% 56.25% 21.21% 22.22% -
  Horiz. % 187.04% -59.26% 187.04% 231.48% 148.15% 122.22% 100.00%
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 186.47 194.67 168.79 231.87 216.16 229.11 207.88 -6.97%
  QoQ % -4.21% 15.33% -27.20% 7.27% -5.65% 10.21% -
  Horiz. % 89.70% 93.65% 81.20% 111.54% 103.98% 110.21% 100.00%
EPS 1.52 -0.48 1.52 1.88 1.21 0.97 0.80 53.22%
  QoQ % 416.67% -131.58% -19.15% 55.37% 24.74% 21.25% -
  Horiz. % 190.00% -60.00% 190.00% 235.00% 151.25% 121.25% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5000 1.5000 1.5100 1.5000 1.5100 1.4700 1.4700 1.35%
  QoQ % 0.00% -0.66% 0.67% -0.66% 2.72% 0.00% -
  Horiz. % 102.04% 102.04% 102.72% 102.04% 102.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 184.64 193.88 167.60 229.81 214.55 227.16 206.58 -7.19%
  QoQ % -4.77% 15.68% -27.07% 7.11% -5.55% 9.96% -
  Horiz. % 89.38% 93.85% 81.13% 111.25% 103.86% 109.96% 100.00%
EPS 1.51 -0.48 1.51 1.86 1.20 0.96 0.80 52.55%
  QoQ % 414.58% -131.79% -18.82% 55.00% 25.00% 20.00% -
  Horiz. % 188.75% -60.00% 188.75% 232.50% 150.00% 120.00% 100.00%
DPS 0.00 2.99 0.00 0.00 0.00 1.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.01% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4853 1.4939 1.4993 1.4866 1.4988 1.4575 1.4608 1.11%
  QoQ % -0.58% -0.36% 0.85% -0.81% 2.83% -0.23% -
  Horiz. % 101.68% 102.27% 102.64% 101.77% 102.60% 99.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.6550 0.6400 0.5700 0.5300 0.4900 0.5450 0.4700 -
P/RPS 0.35 0.33 0.34 0.23 0.23 0.24 0.23 32.20%
  QoQ % 6.06% -2.94% 47.83% 0.00% -4.17% 4.35% -
  Horiz. % 152.17% 143.48% 147.83% 100.00% 100.00% 104.35% 100.00%
P/EPS 43.09 -133.33 37.50 28.19 40.50 56.19 58.75 -18.63%
  QoQ % 132.32% -455.55% 33.03% -30.40% -27.92% -4.36% -
  Horiz. % 73.34% -226.94% 63.83% 47.98% 68.94% 95.64% 100.00%
EY 2.32 -0.75 2.67 3.55 2.47 1.78 1.70 22.96%
  QoQ % 409.33% -128.09% -24.79% 43.72% 38.76% 4.71% -
  Horiz. % 136.47% -44.12% 157.06% 208.82% 145.29% 104.71% 100.00%
DY 0.00 4.69 0.00 0.00 0.00 3.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.79% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.43 0.38 0.35 0.32 0.37 0.32 23.58%
  QoQ % 2.33% 13.16% 8.57% 9.38% -13.51% 15.63% -
  Horiz. % 137.50% 134.38% 118.75% 109.38% 100.00% 115.62% 100.00%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 -
Price 0.5750 0.7000 0.6700 0.5250 0.5200 0.5250 0.4700 -
P/RPS 0.31 0.36 0.40 0.23 0.24 0.23 0.23 21.95%
  QoQ % -13.89% -10.00% 73.91% -4.17% 4.35% 0.00% -
  Horiz. % 134.78% 156.52% 173.91% 100.00% 104.35% 100.00% 100.00%
P/EPS 37.83 -145.83 44.08 27.93 42.98 54.12 58.75 -25.37%
  QoQ % 125.94% -430.83% 57.82% -35.02% -20.58% -7.88% -
  Horiz. % 64.39% -248.22% 75.03% 47.54% 73.16% 92.12% 100.00%
EY 2.64 -0.69 2.27 3.58 2.33 1.85 1.70 33.99%
  QoQ % 482.61% -130.40% -36.59% 53.65% 25.95% 8.82% -
  Horiz. % 155.29% -40.59% 133.53% 210.59% 137.06% 108.82% 100.00%
DY 0.00 4.29 0.00 0.00 0.00 3.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 112.60% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.38 0.47 0.44 0.35 0.34 0.36 0.32 12.10%
  QoQ % -19.15% 6.82% 25.71% 2.94% -5.56% 12.50% -
  Horiz. % 118.75% 146.88% 137.50% 109.38% 106.25% 112.50% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
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