Highlights

[NYLEX] QoQ TTM Result on 2015-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     -16.44%    YoY -     -27.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 1,197,450 1,230,569 1,244,812 1,236,722 1,272,737 1,325,376 1,380,476 -9.04%
  QoQ % -2.69% -1.14% 0.65% -2.83% -3.97% -3.99% -
  Horiz. % 86.74% 89.14% 90.17% 89.59% 92.20% 96.01% 100.00%
PBT 20,512 18,516 17,403 16,933 18,383 14,081 17,219 12.36%
  QoQ % 10.78% 6.40% 2.78% -7.89% 30.55% -18.22% -
  Horiz. % 119.12% 107.53% 101.07% 98.34% 106.76% 81.78% 100.00%
Tax -9,335 -13,293 -14,371 -13,208 -13,174 -11,190 -10,000 -4.48%
  QoQ % 29.78% 7.50% -8.81% -0.26% -17.73% -11.90% -
  Horiz. % 93.35% 132.93% 143.71% 132.08% 131.74% 111.90% 100.00%
NP 11,177 5,223 3,032 3,725 5,209 2,891 7,219 33.80%
  QoQ % 114.00% 72.26% -18.60% -28.49% 80.18% -59.95% -
  Horiz. % 154.83% 72.35% 42.00% 51.60% 72.16% 40.05% 100.00%
NP to SH 11,154 6,911 5,488 6,172 7,386 4,215 7,782 27.10%
  QoQ % 61.39% 25.93% -11.08% -16.44% 75.23% -45.84% -
  Horiz. % 143.33% 88.81% 70.52% 79.31% 94.91% 54.16% 100.00%
Tax Rate 45.51 % 71.79 % 82.58 % 78.00 % 71.66 % 79.47 % 58.08 % -14.99%
  QoQ % -36.61% -13.07% 5.87% 8.85% -9.83% 36.83% -
  Horiz. % 78.36% 123.61% 142.18% 134.30% 123.38% 136.83% 100.00%
Total Cost 1,186,273 1,225,346 1,241,780 1,232,997 1,267,528 1,322,485 1,373,257 -9.29%
  QoQ % -3.19% -1.32% 0.71% -2.72% -4.16% -3.70% -
  Horiz. % 86.38% 89.23% 90.43% 89.79% 92.30% 96.30% 100.00%
Net Worth 323,287 321,373 322,470 317,207 301,510 297,787 298,793 5.39%
  QoQ % 0.60% -0.34% 1.66% 5.21% 1.25% -0.34% -
  Horiz. % 108.20% 107.56% 107.92% 106.16% 100.91% 99.66% 100.00%
Dividend
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div 3,848 3,865 3,865 3,865 3,865 5,806 5,806 -23.96%
  QoQ % -0.44% 0.00% 0.00% 0.00% -33.42% 0.00% -
  Horiz. % 66.28% 66.58% 66.58% 66.58% 66.58% 100.00% 100.00%
Div Payout % 34.50 % 55.93 % 70.44 % 62.63 % 52.34 % 137.75 % 74.61 % -40.17%
  QoQ % -38.32% -20.60% 12.47% 19.66% -62.00% 84.63% -
  Horiz. % 46.24% 74.96% 94.41% 83.94% 70.15% 184.63% 100.00%
Equity
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 323,287 321,373 322,470 317,207 301,510 297,787 298,793 5.39%
  QoQ % 0.60% -0.34% 1.66% 5.21% 1.25% -0.34% -
  Horiz. % 108.20% 107.56% 107.92% 106.16% 100.91% 99.66% 100.00%
NOSH 192,433 192,439 191,946 192,247 193,275 192,121 192,770 -0.12%
  QoQ % -0.00% 0.26% -0.16% -0.53% 0.60% -0.34% -
  Horiz. % 99.83% 99.83% 99.57% 99.73% 100.26% 99.66% 100.00%
Ratio Analysis
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 0.93 % 0.42 % 0.24 % 0.30 % 0.41 % 0.22 % 0.52 % 47.29%
  QoQ % 121.43% 75.00% -20.00% -26.83% 86.36% -57.69% -
  Horiz. % 178.85% 80.77% 46.15% 57.69% 78.85% 42.31% 100.00%
ROE 3.45 % 2.15 % 1.70 % 1.95 % 2.45 % 1.42 % 2.60 % 20.73%
  QoQ % 60.47% 26.47% -12.82% -20.41% 72.54% -45.38% -
  Horiz. % 132.69% 82.69% 65.38% 75.00% 94.23% 54.62% 100.00%
Per Share
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 622.27 639.46 648.52 643.30 658.51 689.86 716.12 -8.93%
  QoQ % -2.69% -1.40% 0.81% -2.31% -4.54% -3.67% -
  Horiz. % 86.89% 89.30% 90.56% 89.83% 91.96% 96.33% 100.00%
EPS 5.80 3.59 2.86 3.21 3.82 2.19 4.04 27.23%
  QoQ % 61.56% 25.52% -10.90% -15.97% 74.43% -45.79% -
  Horiz. % 143.56% 88.86% 70.79% 79.46% 94.55% 54.21% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 3.00 3.00 -23.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% -33.33% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 100.00% 100.00%
NAPS 1.6800 1.6700 1.6800 1.6500 1.5600 1.5500 1.5500 5.51%
  QoQ % 0.60% -0.60% 1.82% 5.77% 0.65% 0.00% -
  Horiz. % 108.39% 107.74% 108.39% 106.45% 100.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 616.17 633.21 640.54 636.38 654.91 682.00 710.35 -9.04%
  QoQ % -2.69% -1.14% 0.65% -2.83% -3.97% -3.99% -
  Horiz. % 86.74% 89.14% 90.17% 89.59% 92.20% 96.01% 100.00%
EPS 5.74 3.56 2.82 3.18 3.80 2.17 4.00 27.20%
  QoQ % 61.24% 26.24% -11.32% -16.32% 75.12% -45.75% -
  Horiz. % 143.50% 89.00% 70.50% 79.50% 95.00% 54.25% 100.00%
DPS 1.98 1.99 1.99 1.99 1.99 2.99 2.99 -24.01%
  QoQ % -0.50% 0.00% 0.00% 0.00% -33.44% 0.00% -
  Horiz. % 66.22% 66.56% 66.56% 66.56% 66.56% 100.00% 100.00%
NAPS 1.6635 1.6537 1.6593 1.6323 1.5515 1.5323 1.5375 5.39%
  QoQ % 0.59% -0.34% 1.65% 5.21% 1.25% -0.34% -
  Horiz. % 108.20% 107.56% 107.92% 106.17% 100.91% 99.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.5400 0.5900 0.5850 0.4900 0.5550 0.5950 0.6450 -
P/RPS 0.09 0.09 0.09 0.08 0.08 0.09 0.09 -
  QoQ % 0.00% 0.00% 12.50% 0.00% -11.11% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 88.89% 88.89% 100.00% 100.00%
P/EPS 9.32 16.43 20.46 15.26 14.52 27.12 15.98 -30.17%
  QoQ % -43.27% -19.70% 34.08% 5.10% -46.46% 69.71% -
  Horiz. % 58.32% 102.82% 128.04% 95.49% 90.86% 169.71% 100.00%
EY 10.73 6.09 4.89 6.55 6.89 3.69 6.26 43.18%
  QoQ % 76.19% 24.54% -25.34% -4.93% 86.72% -41.05% -
  Horiz. % 171.41% 97.28% 78.12% 104.63% 110.06% 58.95% 100.00%
DY 3.70 3.39 3.42 4.08 3.60 5.04 4.65 -14.12%
  QoQ % 9.14% -0.88% -16.18% 13.33% -28.57% 8.39% -
  Horiz. % 79.57% 72.90% 73.55% 87.74% 77.42% 108.39% 100.00%
P/NAPS 0.32 0.35 0.35 0.30 0.36 0.38 0.42 -16.57%
  QoQ % -8.57% 0.00% 16.67% -16.67% -5.26% -9.52% -
  Horiz. % 76.19% 83.33% 83.33% 71.43% 85.71% 90.48% 100.00%
Price Multiplier on Announcement Date
31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 -
Price 0.5250 0.5750 0.6200 0.5650 0.5600 0.6250 0.6150 -
P/RPS 0.08 0.09 0.10 0.09 0.09 0.09 0.09 -7.55%
  QoQ % -11.11% -10.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 88.89% 100.00% 111.11% 100.00% 100.00% 100.00% 100.00%
P/EPS 9.06 16.01 21.68 17.60 14.65 28.49 15.23 -29.25%
  QoQ % -43.41% -26.15% 23.18% 20.14% -48.58% 87.07% -
  Horiz. % 59.49% 105.12% 142.35% 115.56% 96.19% 187.07% 100.00%
EY 11.04 6.25 4.61 5.68 6.82 3.51 6.56 41.44%
  QoQ % 76.64% 35.57% -18.84% -16.72% 94.30% -46.49% -
  Horiz. % 168.29% 95.27% 70.27% 86.59% 103.96% 53.51% 100.00%
DY 3.81 3.48 3.23 3.54 3.57 4.80 4.88 -15.20%
  QoQ % 9.48% 7.74% -8.76% -0.84% -25.63% -1.64% -
  Horiz. % 78.07% 71.31% 66.19% 72.54% 73.16% 98.36% 100.00%
P/NAPS 0.31 0.34 0.37 0.34 0.36 0.40 0.40 -15.61%
  QoQ % -8.82% -8.11% 8.82% -5.56% -10.00% 0.00% -
  Horiz. % 77.50% 85.00% 92.50% 85.00% 90.00% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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