Highlights

[NYLEX] QoQ TTM 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 -     -11.08%    YoY -     -29.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 1,147,790 1,197,450 1,230,569 1,244,812 1,236,722 1,272,737 1,325,376 -9.11%
  QoQ % -4.15% -2.69% -1.14% 0.65% -2.83% -3.97% -
  Horiz. % 86.60% 90.35% 92.85% 93.92% 93.31% 96.03% 100.00%
PBT 20,409 20,512 18,516 17,403 16,933 18,383 14,081 27.93%
  QoQ % -0.50% 10.78% 6.40% 2.78% -7.89% 30.55% -
  Horiz. % 144.94% 145.67% 131.50% 123.59% 120.25% 130.55% 100.00%
Tax -9,251 -9,335 -13,293 -14,371 -13,208 -13,174 -11,190 -11.86%
  QoQ % 0.90% 29.78% 7.50% -8.81% -0.26% -17.73% -
  Horiz. % 82.67% 83.42% 118.79% 128.43% 118.03% 117.73% 100.00%
NP 11,158 11,177 5,223 3,032 3,725 5,209 2,891 145.05%
  QoQ % -0.17% 114.00% 72.26% -18.60% -28.49% 80.18% -
  Horiz. % 385.96% 386.61% 180.66% 104.88% 128.85% 180.18% 100.00%
NP to SH 9,913 11,154 6,911 5,488 6,172 7,386 4,215 76.39%
  QoQ % -11.13% 61.39% 25.93% -11.08% -16.44% 75.23% -
  Horiz. % 235.18% 264.63% 163.96% 130.20% 146.43% 175.23% 100.00%
Tax Rate 45.33 % 45.51 % 71.79 % 82.58 % 78.00 % 71.66 % 79.47 % -31.10%
  QoQ % -0.40% -36.61% -13.07% 5.87% 8.85% -9.83% -
  Horiz. % 57.04% 57.27% 90.34% 103.91% 98.15% 90.17% 100.00%
Total Cost 1,136,632 1,186,273 1,225,346 1,241,780 1,232,997 1,267,528 1,322,485 -9.56%
  QoQ % -4.18% -3.19% -1.32% 0.71% -2.72% -4.16% -
  Horiz. % 85.95% 89.70% 92.65% 93.90% 93.23% 95.84% 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 3,848 3,865 3,865 3,865 3,865 5,806 -23.88%
  QoQ % 0.00% -0.44% 0.00% 0.00% 0.00% -33.42% -
  Horiz. % 66.28% 66.28% 66.58% 66.58% 66.58% 66.58% 100.00%
Div Payout % 38.82 % 34.50 % 55.93 % 70.44 % 62.63 % 52.34 % 137.75 % -56.85%
  QoQ % 12.52% -38.32% -20.60% 12.47% 19.66% -62.00% -
  Horiz. % 28.18% 25.05% 40.60% 51.14% 45.47% 38.00% 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 0.97 % 0.93 % 0.42 % 0.24 % 0.30 % 0.41 % 0.22 % 167.68%
  QoQ % 4.30% 121.43% 75.00% -20.00% -26.83% 86.36% -
  Horiz. % 440.91% 422.73% 190.91% 109.09% 136.36% 186.36% 100.00%
ROE 3.01 % 3.45 % 2.15 % 1.70 % 1.95 % 2.45 % 1.42 % 64.64%
  QoQ % -12.75% 60.47% 26.47% -12.82% -20.41% 72.54% -
  Horiz. % 211.97% 242.96% 151.41% 119.72% 137.32% 172.54% 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 586.11 622.27 639.46 648.52 643.30 658.51 689.86 -10.25%
  QoQ % -5.81% -2.69% -1.40% 0.81% -2.31% -4.54% -
  Horiz. % 84.96% 90.20% 92.69% 94.01% 93.25% 95.46% 100.00%
EPS 5.06 5.80 3.59 2.86 3.21 3.82 2.19 74.33%
  QoQ % -12.76% 61.56% 25.52% -10.90% -15.97% 74.43% -
  Horiz. % 231.05% 264.84% 163.93% 130.59% 146.58% 174.43% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 3.00 -23.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 66.67% 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 590.62 616.17 633.21 640.54 636.38 654.91 682.00 -9.11%
  QoQ % -4.15% -2.69% -1.14% 0.65% -2.83% -3.97% -
  Horiz. % 86.60% 90.35% 92.85% 93.92% 93.31% 96.03% 100.00%
EPS 5.10 5.74 3.56 2.82 3.18 3.80 2.17 76.31%
  QoQ % -11.15% 61.24% 26.24% -11.32% -16.32% 75.12% -
  Horiz. % 235.02% 264.52% 164.06% 129.95% 146.54% 175.12% 100.00%
DPS 1.98 1.98 1.99 1.99 1.99 1.99 2.99 -23.93%
  QoQ % 0.00% -0.50% 0.00% 0.00% 0.00% -33.44% -
  Horiz. % 66.22% 66.22% 66.56% 66.56% 66.56% 66.56% 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 0.10 0.09 0.09 0.09 0.08 0.08 0.09 7.24%
  QoQ % 11.11% 0.00% 0.00% 12.50% 0.00% -11.11% -
  Horiz. % 111.11% 100.00% 100.00% 100.00% 88.89% 88.89% 100.00%
P/EPS 11.36 9.32 16.43 20.46 15.26 14.52 27.12 -43.87%
  QoQ % 21.89% -43.27% -19.70% 34.08% 5.10% -46.46% -
  Horiz. % 41.89% 34.37% 60.58% 75.44% 56.27% 53.54% 100.00%
EY 8.80 10.73 6.09 4.89 6.55 6.89 3.69 78.03%
  QoQ % -17.99% 76.19% 24.54% -25.34% -4.93% 86.72% -
  Horiz. % 238.48% 290.79% 165.04% 132.52% 177.51% 186.72% 100.00%
DY 3.48 3.70 3.39 3.42 4.08 3.60 5.04 -21.79%
  QoQ % -5.95% 9.14% -0.88% -16.18% 13.33% -28.57% -
  Horiz. % 69.05% 73.41% 67.26% 67.86% 80.95% 71.43% 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 0.12 0.08 0.09 0.10 0.09 0.09 0.09 21.04%
  QoQ % 50.00% -11.11% -10.00% 11.11% 0.00% 0.00% -
  Horiz. % 133.33% 88.89% 100.00% 111.11% 100.00% 100.00% 100.00%
P/EPS 14.32 9.06 16.01 21.68 17.60 14.65 28.49 -36.65%
  QoQ % 58.06% -43.41% -26.15% 23.18% 20.14% -48.58% -
  Horiz. % 50.26% 31.80% 56.20% 76.10% 61.78% 51.42% 100.00%
EY 6.98 11.04 6.25 4.61 5.68 6.82 3.51 57.81%
  QoQ % -36.78% 76.64% 35.57% -18.84% -16.72% 94.30% -
  Horiz. % 198.86% 314.53% 178.06% 131.34% 161.82% 194.30% 100.00%
DY 2.76 3.81 3.48 3.23 3.54 3.57 4.80 -30.74%
  QoQ % -27.56% 9.48% 7.74% -8.76% -0.84% -25.63% -
  Horiz. % 57.50% 79.37% 72.50% 67.29% 73.75% 74.38% 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.
 


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
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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