Highlights

[NYLEX] QoQ TTM 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 -     14.81%    YoY -     5.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 1,380,476 1,507,908 1,566,028 1,630,706 1,706,474 1,703,878 1,728,625 -13.91%
  QoQ % -8.45% -3.71% -3.97% -4.44% 0.15% -1.43% -
  Horiz. % 79.86% 87.23% 90.59% 94.34% 98.72% 98.57% 100.00%
PBT 17,219 17,921 16,791 17,880 16,523 15,913 15,776 6.00%
  QoQ % -3.92% 6.73% -6.09% 8.21% 3.83% 0.87% -
  Horiz. % 109.15% 113.60% 106.43% 113.34% 104.74% 100.87% 100.00%
Tax -10,000 -10,029 -9,627 -8,064 -8,302 -9,317 -8,753 9.28%
  QoQ % 0.29% -4.18% -19.38% 2.87% 10.89% -6.44% -
  Horiz. % 114.25% 114.58% 109.99% 92.13% 94.85% 106.44% 100.00%
NP 7,219 7,892 7,164 9,816 8,221 6,596 7,023 1.85%
  QoQ % -8.53% 10.16% -27.02% 19.40% 24.64% -6.08% -
  Horiz. % 102.79% 112.37% 102.01% 139.77% 117.06% 93.92% 100.00%
NP to SH 7,782 8,550 7,959 10,757 9,369 7,900 7,755 0.23%
  QoQ % -8.98% 7.43% -26.01% 14.81% 18.59% 1.87% -
  Horiz. % 100.35% 110.25% 102.63% 138.71% 120.81% 101.87% 100.00%
Tax Rate 58.08 % 55.96 % 57.33 % 45.10 % 50.25 % 58.55 % 55.48 % 3.10%
  QoQ % 3.79% -2.39% 27.12% -10.25% -14.18% 5.53% -
  Horiz. % 104.69% 100.87% 103.33% 81.29% 90.57% 105.53% 100.00%
Total Cost 1,373,257 1,500,016 1,558,864 1,620,890 1,698,253 1,697,282 1,721,602 -13.98%
  QoQ % -8.45% -3.78% -3.83% -4.56% 0.06% -1.41% -
  Horiz. % 79.77% 87.13% 90.55% 94.15% 98.64% 98.59% 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 5,806 5,806 3,853 3,853 3,853 3,853 31.39%
  QoQ % 0.00% 0.00% 50.67% 0.00% 0.00% 0.00% -
  Horiz. % 150.67% 150.67% 150.67% 100.00% 100.00% 100.00% 100.00%
Div Payout % 74.61 % 67.91 % 72.95 % 35.82 % 41.13 % 48.78 % 49.69 % 31.09%
  QoQ % 9.87% -6.91% 103.66% -12.91% -15.68% -1.83% -
  Horiz. % 150.15% 136.67% 146.81% 72.09% 82.77% 98.17% 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 0.52 % 0.52 % 0.46 % 0.60 % 0.48 % 0.39 % 0.41 % 17.15%
  QoQ % 0.00% 13.04% -23.33% 25.00% 23.08% -4.88% -
  Horiz. % 126.83% 126.83% 112.20% 146.34% 117.07% 95.12% 100.00%
ROE 2.60 % 2.96 % 2.74 % 3.69 % 3.24 % 2.71 % 2.74 % -3.43%
  QoQ % -12.16% 8.03% -25.75% 13.89% 19.56% -1.09% -
  Horiz. % 94.89% 108.03% 100.00% 134.67% 118.25% 98.91% 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 716.12 783.60 809.14 845.10 885.99 883.33 897.15 -13.94%
  QoQ % -8.61% -3.16% -4.26% -4.62% 0.30% -1.54% -
  Horiz. % 79.82% 87.34% 90.19% 94.20% 98.76% 98.46% 100.00%
EPS 4.04 4.44 4.11 5.57 4.86 4.10 4.02 0.33%
  QoQ % -9.01% 8.03% -26.21% 14.61% 18.54% 1.99% -
  Horiz. % 100.50% 110.45% 102.24% 138.56% 120.90% 101.99% 100.00%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 31.00%
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 100.00% 100.00% 100.00% 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 710.35 775.92 805.83 839.11 878.10 876.76 889.50 -13.91%
  QoQ % -8.45% -3.71% -3.97% -4.44% 0.15% -1.43% -
  Horiz. % 79.86% 87.23% 90.59% 94.34% 98.72% 98.57% 100.00%
EPS 4.00 4.40 4.10 5.54 4.82 4.07 3.99 0.17%
  QoQ % -9.09% 7.32% -25.99% 14.94% 18.43% 2.01% -
  Horiz. % 100.25% 110.28% 102.76% 138.85% 120.80% 102.01% 100.00%
DPS 2.99 2.99 2.99 1.98 1.98 1.98 1.98 31.59%
  QoQ % 0.00% 0.00% 51.01% 0.00% 0.00% 0.00% -
  Horiz. % 151.01% 151.01% 151.01% 100.00% 100.00% 100.00% 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 0.09 0.08 0.08 0.07 0.06 0.06 0.06 31.00%
  QoQ % 12.50% 0.00% 14.29% 16.67% 0.00% 0.00% -
  Horiz. % 150.00% 133.33% 133.33% 116.67% 100.00% 100.00% 100.00%
P/EPS 15.98 14.74 15.56 10.22 10.90 11.96 13.54 11.67%
  QoQ % 8.41% -5.27% 52.25% -6.24% -8.86% -11.67% -
  Horiz. % 118.02% 108.86% 114.92% 75.48% 80.50% 88.33% 100.00%
EY 6.26 6.78 6.43 9.78 9.18 8.36 7.38 -10.38%
  QoQ % -7.67% 5.44% -34.25% 6.54% 9.81% 13.28% -
  Horiz. % 84.82% 91.87% 87.13% 132.52% 124.39% 113.28% 100.00%
DY 4.65 4.58 4.69 3.51 3.77 4.08 3.67 17.07%
  QoQ % 1.53% -2.35% 33.62% -6.90% -7.60% 11.17% -
  Horiz. % 126.70% 124.80% 127.79% 95.64% 102.72% 111.17% 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 0.09 0.07 0.09 0.08 0.06 0.06 0.06 31.00%
  QoQ % 28.57% -22.22% 12.50% 33.33% 0.00% 0.00% -
  Horiz. % 150.00% 116.67% 150.00% 133.33% 100.00% 100.00% 100.00%
P/EPS 15.23 12.94 17.02 12.02 10.79 12.70 13.04 10.89%
  QoQ % 17.70% -23.97% 41.60% 11.40% -15.04% -2.61% -
  Horiz. % 116.79% 99.23% 130.52% 92.18% 82.75% 97.39% 100.00%
EY 6.56 7.73 5.87 8.32 9.27 7.88 7.67 -9.89%
  QoQ % -15.14% 31.69% -29.45% -10.25% 17.64% 2.74% -
  Horiz. % 85.53% 100.78% 76.53% 108.47% 120.86% 102.74% 100.00%
DY 4.88 5.22 4.29 2.99 3.81 3.85 3.81 17.92%
  QoQ % -6.51% 21.68% 43.48% -21.52% -1.04% 1.05% -
  Horiz. % 128.08% 137.01% 112.60% 78.48% 100.00% 101.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

300  420  581  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.25+0.025 
 MAHSING 1.35+0.11 
 KTB 0.18+0.065 
 XOX 0.1250.00 
 LUSTER-WA 0.155+0.025 
 MLAB 0.0350.00 
 AT 0.095-0.005 
 PHB 0.025+0.005 
 SALCON-WB 0.145+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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. A ZOOM Meeting With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
4. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. SUPERMAX - BEYOND GLOVES !!! freetospeak
7. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
8. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
PARTNERS & BROKERS