Highlights

[NYLEX] QoQ Quarter Result on 2013-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-May-2013  [#4]
Profit Trend QoQ -     20.97%    YoY -     -56.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 325,701 446,601 416,953 441,451 401,469 444,005 441,700 -18.43%
  QoQ % -27.07% 7.11% -5.55% 9.96% -9.58% 0.52% -
  Horiz. % 73.74% 101.11% 94.40% 99.94% 90.89% 100.52% 100.00%
PBT 4,807 6,006 3,488 3,579 3,450 5,396 3,351 27.28%
  QoQ % -19.96% 72.19% -2.54% 3.74% -36.06% 61.03% -
  Horiz. % 143.45% 179.23% 104.09% 106.80% 102.95% 161.03% 100.00%
Tax -1,802 -2,378 -1,645 -2,239 -2,040 -3,393 -1,081 40.72%
  QoQ % 24.22% -44.56% 26.53% -9.75% 39.88% -213.88% -
  Horiz. % 166.70% 219.98% 152.17% 207.12% 188.71% 313.88% 100.00%
NP 3,005 3,628 1,843 1,340 1,410 2,003 2,270 20.62%
  QoQ % -17.17% 96.85% 37.54% -4.96% -29.61% -11.76% -
  Horiz. % 132.38% 159.82% 81.19% 59.03% 62.11% 88.24% 100.00%
NP to SH 2,933 3,621 2,334 1,869 1,545 2,152 2,189 21.60%
  QoQ % -19.00% 55.14% 24.88% 20.97% -28.21% -1.69% -
  Horiz. % 133.99% 165.42% 106.62% 85.38% 70.58% 98.31% 100.00%
Tax Rate 37.49 % 39.59 % 47.16 % 62.56 % 59.13 % 62.88 % 32.26 % 10.57%
  QoQ % -5.30% -16.05% -24.62% 5.80% -5.96% 94.92% -
  Horiz. % 116.21% 122.72% 146.19% 193.92% 183.29% 194.92% 100.00%
Total Cost 322,696 442,973 415,110 440,111 400,059 442,002 439,430 -18.65%
  QoQ % -27.15% 6.71% -5.68% 10.01% -9.49% 0.59% -
  Horiz. % 73.44% 100.81% 94.47% 100.15% 91.04% 100.59% 100.00%
Net Worth 291,370 288,909 291,267 283,240 283,893 283,055 284,763 1.55%
  QoQ % 0.85% -0.81% 2.83% -0.23% 0.30% -0.60% -
  Horiz. % 102.32% 101.46% 102.28% 99.46% 99.69% 99.40% 100.00%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 3,853 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 291,370 288,909 291,267 283,240 283,893 283,055 284,763 1.55%
  QoQ % 0.85% -0.81% 2.83% -0.23% 0.30% -0.60% -
  Horiz. % 102.32% 101.46% 102.28% 99.46% 99.69% 99.40% 100.00%
NOSH 192,960 192,606 192,892 192,680 193,124 193,873 193,716 -0.26%
  QoQ % 0.18% -0.15% 0.11% -0.23% -0.39% 0.08% -
  Horiz. % 99.61% 99.43% 99.57% 99.46% 99.69% 100.08% 100.00%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 0.92 % 0.81 % 0.44 % 0.30 % 0.35 % 0.45 % 0.51 % 48.35%
  QoQ % 13.58% 84.09% 46.67% -14.29% -22.22% -11.76% -
  Horiz. % 180.39% 158.82% 86.27% 58.82% 68.63% 88.24% 100.00%
ROE 1.01 % 1.25 % 0.80 % 0.66 % 0.54 % 0.76 % 0.77 % 19.89%
  QoQ % -19.20% 56.25% 21.21% 22.22% -28.95% -1.30% -
  Horiz. % 131.17% 162.34% 103.90% 85.71% 70.13% 98.70% 100.00%
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 168.79 231.87 216.16 229.11 207.88 229.02 228.01 -18.21%
  QoQ % -27.20% 7.27% -5.65% 10.21% -9.23% 0.44% -
  Horiz. % 74.03% 101.69% 94.80% 100.48% 91.17% 100.44% 100.00%
EPS 1.52 1.88 1.21 0.97 0.80 1.11 1.13 21.92%
  QoQ % -19.15% 55.37% 24.74% 21.25% -27.93% -1.77% -
  Horiz. % 134.51% 166.37% 107.08% 85.84% 70.80% 98.23% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.5100 1.5000 1.5100 1.4700 1.4700 1.4600 1.4700 1.81%
  QoQ % 0.67% -0.66% 2.72% 0.00% 0.68% -0.68% -
  Horiz. % 102.72% 102.04% 102.72% 100.00% 100.00% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 167.60 229.81 214.55 227.16 206.58 228.47 227.29 -18.43%
  QoQ % -27.07% 7.11% -5.55% 9.96% -9.58% 0.52% -
  Horiz. % 73.74% 101.11% 94.39% 99.94% 90.89% 100.52% 100.00%
EPS 1.51 1.86 1.20 0.96 0.80 1.11 1.13 21.38%
  QoQ % -18.82% 55.00% 25.00% 20.00% -27.93% -1.77% -
  Horiz. % 133.63% 164.60% 106.19% 84.96% 70.80% 98.23% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.4993 1.4866 1.4988 1.4575 1.4608 1.4565 1.4653 1.55%
  QoQ % 0.85% -0.81% 2.83% -0.23% 0.30% -0.60% -
  Horiz. % 102.32% 101.45% 102.29% 99.47% 99.69% 99.40% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.5700 0.5300 0.4900 0.5450 0.4700 0.5400 0.5500 -
P/RPS 0.34 0.23 0.23 0.24 0.23 0.24 0.24 26.22%
  QoQ % 47.83% 0.00% -4.17% 4.35% -4.17% 0.00% -
  Horiz. % 141.67% 95.83% 95.83% 100.00% 95.83% 100.00% 100.00%
P/EPS 37.50 28.19 40.50 56.19 58.75 48.65 48.67 -15.99%
  QoQ % 33.03% -30.40% -27.92% -4.36% 20.76% -0.04% -
  Horiz. % 77.05% 57.92% 83.21% 115.45% 120.71% 99.96% 100.00%
EY 2.67 3.55 2.47 1.78 1.70 2.06 2.05 19.32%
  QoQ % -24.79% 43.72% 38.76% 4.71% -17.48% 0.49% -
  Horiz. % 130.24% 173.17% 120.49% 86.83% 82.93% 100.49% 100.00%
DY 0.00 0.00 0.00 3.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.38 0.35 0.32 0.37 0.32 0.37 0.37 1.80%
  QoQ % 8.57% 9.38% -13.51% 15.63% -13.51% 0.00% -
  Horiz. % 102.70% 94.59% 86.49% 100.00% 86.49% 100.00% 100.00%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 30/04/14 27/01/14 29/10/13 31/07/13 30/04/13 30/01/13 29/10/12 -
Price 0.6700 0.5250 0.5200 0.5250 0.4700 0.4900 0.5400 -
P/RPS 0.40 0.23 0.24 0.23 0.23 0.21 0.24 40.70%
  QoQ % 73.91% -4.17% 4.35% 0.00% 9.52% -12.50% -
  Horiz. % 166.67% 95.83% 100.00% 95.83% 95.83% 87.50% 100.00%
P/EPS 44.08 27.93 42.98 54.12 58.75 44.14 47.79 -5.26%
  QoQ % 57.82% -35.02% -20.58% -7.88% 33.10% -7.64% -
  Horiz. % 92.24% 58.44% 89.94% 113.25% 122.93% 92.36% 100.00%
EY 2.27 3.58 2.33 1.85 1.70 2.27 2.09 5.68%
  QoQ % -36.59% 53.65% 25.95% 8.82% -25.11% 8.61% -
  Horiz. % 108.61% 171.29% 111.48% 88.52% 81.34% 108.61% 100.00%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.35 0.34 0.36 0.32 0.34 0.37 12.28%
  QoQ % 25.71% 2.94% -5.56% 12.50% -5.88% -8.11% -
  Horiz. % 118.92% 94.59% 91.89% 97.30% 86.49% 91.89% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

356  289  598  1140 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.185+0.015 
 MTRONIC 0.09+0.01 
 ASB 0.15-0.025 
 JCY 0.755+0.04 
 INIX 0.335+0.035 
 KANGER 0.215-0.005 
 SAPNRG 0.1050.00 
 PWORTH 0.030.00 
 VIVOCOM 0.045+0.005 
 MMAG-WB 0.15+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS