Highlights

[NYLEX] QoQ Quarter Result on 2015-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 30-Nov-2015  [#2]
Profit Trend QoQ -     26.77%    YoY -     -23.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 273,158 291,015 256,358 327,259 322,818 324,134 270,601 0.63%
  QoQ % -6.14% 13.52% -21.67% 1.38% -0.41% 19.78% -
  Horiz. % 100.94% 107.54% 94.74% 120.94% 119.30% 119.78% 100.00%
PBT 3,065 8,788 2,782 5,774 3,168 6,792 1,669 49.69%
  QoQ % -65.12% 215.89% -51.82% 82.26% -53.36% 306.95% -
  Horiz. % 183.64% 526.54% 166.69% 345.96% 189.81% 406.95% 100.00%
Tax -1,997 -1,828 -1,914 -3,512 -2,081 -5,786 -2,992 -23.53%
  QoQ % -9.25% 4.49% 45.50% -68.77% 64.03% -93.38% -
  Horiz. % 66.74% 61.10% 63.97% 117.38% 69.55% 193.38% 100.00%
NP 1,068 6,960 868 2,262 1,087 1,006 -1,323 -
  QoQ % -84.66% 701.84% -61.63% 108.10% 8.05% 176.04% -
  Horiz. % -80.73% -526.08% -65.61% -170.98% -82.16% -76.04% 100.00%
NP to SH 470 6,485 789 2,169 1,711 2,242 -634 -
  QoQ % -92.75% 721.93% -63.62% 26.77% -23.68% 453.63% -
  Horiz. % -74.13% -1,022.87% -124.45% -342.11% -269.87% -353.63% 100.00%
Tax Rate 65.15 % 20.80 % 68.80 % 60.82 % 65.69 % 85.19 % 179.27 % -48.92%
  QoQ % 213.22% -69.77% 13.12% -7.41% -22.89% -52.48% -
  Horiz. % 36.34% 11.60% 38.38% 33.93% 36.64% 47.52% 100.00%
Total Cost 272,090 284,055 255,490 324,997 321,731 323,128 271,924 0.04%
  QoQ % -4.21% 11.18% -21.39% 1.02% -0.43% 18.83% -
  Horiz. % 100.06% 104.46% 93.96% 119.52% 118.32% 118.83% 100.00%
Net Worth 328,999 323,287 321,373 322,470 317,207 301,510 297,787 6.84%
  QoQ % 1.77% 0.60% -0.34% 1.66% 5.21% 1.25% -
  Horiz. % 110.48% 108.56% 107.92% 108.29% 106.52% 101.25% 100.00%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - 3,848 - - - 3,865 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.56% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 59.35 % - % - % - % 172.41 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 34.42% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 328,999 323,287 321,373 322,470 317,207 301,510 297,787 6.84%
  QoQ % 1.77% 0.60% -0.34% 1.66% 5.21% 1.25% -
  Horiz. % 110.48% 108.56% 107.92% 108.29% 106.52% 101.25% 100.00%
NOSH 195,833 192,433 192,439 191,946 192,247 193,275 192,121 1.28%
  QoQ % 1.77% -0.00% 0.26% -0.16% -0.53% 0.60% -
  Horiz. % 101.93% 100.16% 100.17% 99.91% 100.07% 100.60% 100.00%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 0.39 % 2.39 % 0.34 % 0.69 % 0.34 % 0.31 % -0.49 % -
  QoQ % -83.68% 602.94% -50.72% 102.94% 9.68% 163.27% -
  Horiz. % -79.59% -487.76% -69.39% -140.82% -69.39% -63.27% 100.00%
ROE 0.14 % 2.01 % 0.25 % 0.67 % 0.54 % 0.74 % -0.21 % -
  QoQ % -93.03% 704.00% -62.69% 24.07% -27.03% 452.38% -
  Horiz. % -66.67% -957.14% -119.05% -319.05% -257.14% -352.38% 100.00%
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 139.48 151.23 133.22 170.49 167.92 167.71 140.85 -0.65%
  QoQ % -7.77% 13.52% -21.86% 1.53% 0.13% 19.07% -
  Horiz. % 99.03% 107.37% 94.58% 121.04% 119.22% 119.07% 100.00%
EPS 0.24 3.37 0.41 1.13 0.89 1.16 -0.33 -
  QoQ % -92.88% 721.95% -63.72% 26.97% -23.28% 451.52% -
  Horiz. % -72.73% -1,021.21% -124.24% -342.42% -269.70% -351.52% 100.00%
DPS 0.00 2.00 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% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6800 1.6800 1.6700 1.6800 1.6500 1.5600 1.5500 5.49%
  QoQ % 0.00% 0.60% -0.60% 1.82% 5.77% 0.65% -
  Horiz. % 108.39% 108.39% 107.74% 108.39% 106.45% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 140.56 149.75 131.91 168.40 166.11 166.79 139.24 0.63%
  QoQ % -6.14% 13.52% -21.67% 1.38% -0.41% 19.79% -
  Horiz. % 100.95% 107.55% 94.74% 120.94% 119.30% 119.79% 100.00%
EPS 0.24 3.34 0.41 1.12 0.88 1.15 -0.33 -
  QoQ % -92.81% 714.63% -63.39% 27.27% -23.48% 448.48% -
  Horiz. % -72.73% -1,012.12% -124.24% -339.39% -266.67% -348.48% 100.00%
DPS 0.00 1.98 0.00 0.00 0.00 1.99 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6929 1.6635 1.6537 1.6593 1.6323 1.5515 1.5323 6.84%
  QoQ % 1.77% 0.59% -0.34% 1.65% 5.21% 1.25% -
  Horiz. % 110.48% 108.56% 107.92% 108.29% 106.53% 101.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.5750 0.5400 0.5900 0.5850 0.4900 0.5550 0.5950 -
P/RPS 0.41 0.36 0.44 0.34 0.29 0.33 0.42 -1.59%
  QoQ % 13.89% -18.18% 29.41% 17.24% -12.12% -21.43% -
  Horiz. % 97.62% 85.71% 104.76% 80.95% 69.05% 78.57% 100.00%
P/EPS 239.58 16.02 143.90 51.77 55.06 47.84 -180.30 -
  QoQ % 1,395.51% -88.87% 177.96% -5.98% 15.09% 126.53% -
  Horiz. % -132.88% -8.89% -79.81% -28.71% -30.54% -26.53% 100.00%
EY 0.42 6.24 0.69 1.93 1.82 2.09 -0.55 -
  QoQ % -93.27% 804.35% -64.25% 6.04% -12.92% 480.00% -
  Horiz. % -76.36% -1,134.55% -125.45% -350.91% -330.91% -380.00% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 3.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.78% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.34 0.32 0.35 0.35 0.30 0.36 0.38 -7.12%
  QoQ % 6.25% -8.57% 0.00% 16.67% -16.67% -5.26% -
  Horiz. % 89.47% 84.21% 92.11% 92.11% 78.95% 94.74% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 -
Price 0.7250 0.5250 0.5750 0.6200 0.5650 0.5600 0.6250 -
P/RPS 0.52 0.35 0.43 0.36 0.34 0.33 0.44 11.72%
  QoQ % 48.57% -18.60% 19.44% 5.88% 3.03% -25.00% -
  Horiz. % 118.18% 79.55% 97.73% 81.82% 77.27% 75.00% 100.00%
P/EPS 302.08 15.58 140.24 54.87 63.48 48.28 -189.39 -
  QoQ % 1,838.90% -88.89% 155.59% -13.56% 31.48% 125.49% -
  Horiz. % -159.50% -8.23% -74.05% -28.97% -33.52% -25.49% 100.00%
EY 0.33 6.42 0.71 1.82 1.58 2.07 -0.53 -
  QoQ % -94.86% 804.23% -60.99% 15.19% -23.67% 490.57% -
  Horiz. % -62.26% -1,211.32% -133.96% -343.40% -298.11% -390.57% 100.00%
DY 0.00 3.81 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.72% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.43 0.31 0.34 0.37 0.34 0.36 0.40 4.92%
  QoQ % 38.71% -8.82% -8.11% 8.82% -5.56% -10.00% -
  Horiz. % 107.50% 77.50% 85.00% 92.50% 85.00% 90.00% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers