Highlights

[NYLEX] QoQ TTM Result on 2014-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 23-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-Aug-2014  [#1]
Profit Trend QoQ -     7.43%    YoY -     8.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 1,272,737 1,325,376 1,380,476 1,507,908 1,566,028 1,630,706 1,706,474 -17.77%
  QoQ % -3.97% -3.99% -8.45% -3.71% -3.97% -4.44% -
  Horiz. % 74.58% 77.67% 80.90% 88.36% 91.77% 95.56% 100.00%
PBT 18,383 14,081 17,219 17,921 16,791 17,880 16,523 7.38%
  QoQ % 30.55% -18.22% -3.92% 6.73% -6.09% 8.21% -
  Horiz. % 111.26% 85.22% 104.21% 108.46% 101.62% 108.21% 100.00%
Tax -13,174 -11,190 -10,000 -10,029 -9,627 -8,064 -8,302 36.09%
  QoQ % -17.73% -11.90% 0.29% -4.18% -19.38% 2.87% -
  Horiz. % 158.68% 134.79% 120.45% 120.80% 115.96% 97.13% 100.00%
NP 5,209 2,891 7,219 7,892 7,164 9,816 8,221 -26.25%
  QoQ % 80.18% -59.95% -8.53% 10.16% -27.02% 19.40% -
  Horiz. % 63.36% 35.17% 87.81% 96.00% 87.14% 119.40% 100.00%
NP to SH 7,386 4,215 7,782 8,550 7,959 10,757 9,369 -14.67%
  QoQ % 75.23% -45.84% -8.98% 7.43% -26.01% 14.81% -
  Horiz. % 78.83% 44.99% 83.06% 91.26% 84.95% 114.81% 100.00%
Tax Rate 71.66 % 79.47 % 58.08 % 55.96 % 57.33 % 45.10 % 50.25 % 26.72%
  QoQ % -9.83% 36.83% 3.79% -2.39% 27.12% -10.25% -
  Horiz. % 142.61% 158.15% 115.58% 111.36% 114.09% 89.75% 100.00%
Total Cost 1,267,528 1,322,485 1,373,257 1,500,016 1,558,864 1,620,890 1,698,253 -17.73%
  QoQ % -4.16% -3.70% -8.45% -3.78% -3.83% -4.56% -
  Horiz. % 74.64% 77.87% 80.86% 88.33% 91.79% 95.44% 100.00%
Net Worth 301,510 297,787 298,793 288,651 290,312 291,370 288,909 2.89%
  QoQ % 1.25% -0.34% 3.51% -0.57% -0.36% 0.85% -
  Horiz. % 104.36% 103.07% 103.42% 99.91% 100.49% 100.85% 100.00%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 3,865 5,806 5,806 5,806 5,806 3,853 3,853 0.21%
  QoQ % -33.42% 0.00% 0.00% 0.00% 50.67% 0.00% -
  Horiz. % 100.31% 150.67% 150.67% 150.67% 150.67% 100.00% 100.00%
Div Payout % 52.34 % 137.75 % 74.61 % 67.91 % 72.95 % 35.82 % 41.13 % 17.45%
  QoQ % -62.00% 84.63% 9.87% -6.91% 103.66% -12.91% -
  Horiz. % 127.26% 334.91% 181.40% 165.11% 177.36% 87.09% 100.00%
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 301,510 297,787 298,793 288,651 290,312 291,370 288,909 2.89%
  QoQ % 1.25% -0.34% 3.51% -0.57% -0.36% 0.85% -
  Horiz. % 104.36% 103.07% 103.42% 99.91% 100.49% 100.85% 100.00%
NOSH 193,275 192,121 192,770 192,434 193,541 192,960 192,606 0.23%
  QoQ % 0.60% -0.34% 0.17% -0.57% 0.30% 0.18% -
  Horiz. % 100.35% 99.75% 100.09% 99.91% 100.49% 100.18% 100.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 0.41 % 0.22 % 0.52 % 0.52 % 0.46 % 0.60 % 0.48 % -9.98%
  QoQ % 86.36% -57.69% 0.00% 13.04% -23.33% 25.00% -
  Horiz. % 85.42% 45.83% 108.33% 108.33% 95.83% 125.00% 100.00%
ROE 2.45 % 1.42 % 2.60 % 2.96 % 2.74 % 3.69 % 3.24 % -17.01%
  QoQ % 72.54% -45.38% -12.16% 8.03% -25.75% 13.89% -
  Horiz. % 75.62% 43.83% 80.25% 91.36% 84.57% 113.89% 100.00%
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 658.51 689.86 716.12 783.60 809.14 845.10 885.99 -17.96%
  QoQ % -4.54% -3.67% -8.61% -3.16% -4.26% -4.62% -
  Horiz. % 74.32% 77.86% 80.83% 88.44% 91.33% 95.38% 100.00%
EPS 3.82 2.19 4.04 4.44 4.11 5.57 4.86 -14.84%
  QoQ % 74.43% -45.79% -9.01% 8.03% -26.21% 14.61% -
  Horiz. % 78.60% 45.06% 83.13% 91.36% 84.57% 114.61% 100.00%
DPS 2.00 3.00 3.00 3.00 3.00 2.00 2.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 1.5600 1.5500 1.5500 1.5000 1.5000 1.5100 1.5000 2.65%
  QoQ % 0.65% 0.00% 3.33% 0.00% -0.66% 0.67% -
  Horiz. % 104.00% 103.33% 103.33% 100.00% 100.00% 100.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 654.91 682.00 710.35 775.92 805.83 839.11 878.10 -17.77%
  QoQ % -3.97% -3.99% -8.45% -3.71% -3.97% -4.44% -
  Horiz. % 74.58% 77.67% 80.90% 88.36% 91.77% 95.56% 100.00%
EPS 3.80 2.17 4.00 4.40 4.10 5.54 4.82 -14.67%
  QoQ % 75.12% -45.75% -9.09% 7.32% -25.99% 14.94% -
  Horiz. % 78.84% 45.02% 82.99% 91.29% 85.06% 114.94% 100.00%
DPS 1.99 2.99 2.99 2.99 2.99 1.98 1.98 0.34%
  QoQ % -33.44% 0.00% 0.00% 0.00% 51.01% 0.00% -
  Horiz. % 100.51% 151.01% 151.01% 151.01% 151.01% 100.00% 100.00%
NAPS 1.5515 1.5323 1.5375 1.4853 1.4939 1.4993 1.4866 2.89%
  QoQ % 1.25% -0.34% 3.51% -0.58% -0.36% 0.85% -
  Horiz. % 104.37% 103.07% 103.42% 99.91% 100.49% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.5550 0.5950 0.6450 0.6550 0.6400 0.5700 0.5300 -
P/RPS 0.08 0.09 0.09 0.08 0.08 0.07 0.06 21.16%
  QoQ % -11.11% 0.00% 12.50% 0.00% 14.29% 16.67% -
  Horiz. % 133.33% 150.00% 150.00% 133.33% 133.33% 116.67% 100.00%
P/EPS 14.52 27.12 15.98 14.74 15.56 10.22 10.90 21.09%
  QoQ % -46.46% 69.71% 8.41% -5.27% 52.25% -6.24% -
  Horiz. % 133.21% 248.81% 146.61% 135.23% 142.75% 93.76% 100.00%
EY 6.89 3.69 6.26 6.78 6.43 9.78 9.18 -17.43%
  QoQ % 86.72% -41.05% -7.67% 5.44% -34.25% 6.54% -
  Horiz. % 75.05% 40.20% 68.19% 73.86% 70.04% 106.54% 100.00%
DY 3.60 5.04 4.65 4.58 4.69 3.51 3.77 -3.03%
  QoQ % -28.57% 8.39% 1.53% -2.35% 33.62% -6.90% -
  Horiz. % 95.49% 133.69% 123.34% 121.49% 124.40% 93.10% 100.00%
P/NAPS 0.36 0.38 0.42 0.44 0.43 0.38 0.35 1.90%
  QoQ % -5.26% -9.52% -4.55% 2.33% 13.16% 8.57% -
  Horiz. % 102.86% 108.57% 120.00% 125.71% 122.86% 108.57% 100.00%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 -
Price 0.5600 0.6250 0.6150 0.5750 0.7000 0.6700 0.5250 -
P/RPS 0.09 0.09 0.09 0.07 0.09 0.08 0.06 31.07%
  QoQ % 0.00% 0.00% 28.57% -22.22% 12.50% 33.33% -
  Horiz. % 150.00% 150.00% 150.00% 116.67% 150.00% 133.33% 100.00%
P/EPS 14.65 28.49 15.23 12.94 17.02 12.02 10.79 22.64%
  QoQ % -48.58% 87.07% 17.70% -23.97% 41.60% 11.40% -
  Horiz. % 135.77% 264.04% 141.15% 119.93% 157.74% 111.40% 100.00%
EY 6.82 3.51 6.56 7.73 5.87 8.32 9.27 -18.52%
  QoQ % 94.30% -46.49% -15.14% 31.69% -29.45% -10.25% -
  Horiz. % 73.57% 37.86% 70.77% 83.39% 63.32% 89.75% 100.00%
DY 3.57 4.80 4.88 5.22 4.29 2.99 3.81 -4.25%
  QoQ % -25.63% -1.64% -6.51% 21.68% 43.48% -21.52% -
  Horiz. % 93.70% 125.98% 128.08% 137.01% 112.60% 78.48% 100.00%
P/NAPS 0.36 0.40 0.40 0.38 0.47 0.44 0.35 1.90%
  QoQ % -10.00% 0.00% 5.26% -19.15% 6.82% 25.71% -
  Horiz. % 102.86% 114.29% 114.29% 108.57% 134.29% 125.71% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers