Highlights

[NYLEX] QoQ TTM Result on 2015-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     75.23%    YoY -     -7.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 1,230,569 1,244,812 1,236,722 1,272,737 1,325,376 1,380,476 1,507,908 -12.68%
  QoQ % -1.14% 0.65% -2.83% -3.97% -3.99% -8.45% -
  Horiz. % 81.61% 82.55% 82.02% 84.40% 87.90% 91.55% 100.00%
PBT 18,516 17,403 16,933 18,383 14,081 17,219 17,921 2.20%
  QoQ % 6.40% 2.78% -7.89% 30.55% -18.22% -3.92% -
  Horiz. % 103.32% 97.11% 94.49% 102.58% 78.57% 96.08% 100.00%
Tax -13,293 -14,371 -13,208 -13,174 -11,190 -10,000 -10,029 20.68%
  QoQ % 7.50% -8.81% -0.26% -17.73% -11.90% 0.29% -
  Horiz. % 132.55% 143.29% 131.70% 131.36% 111.58% 99.71% 100.00%
NP 5,223 3,032 3,725 5,209 2,891 7,219 7,892 -24.08%
  QoQ % 72.26% -18.60% -28.49% 80.18% -59.95% -8.53% -
  Horiz. % 66.18% 38.42% 47.20% 66.00% 36.63% 91.47% 100.00%
NP to SH 6,911 5,488 6,172 7,386 4,215 7,782 8,550 -13.24%
  QoQ % 25.93% -11.08% -16.44% 75.23% -45.84% -8.98% -
  Horiz. % 80.83% 64.19% 72.19% 86.39% 49.30% 91.02% 100.00%
Tax Rate 71.79 % 82.58 % 78.00 % 71.66 % 79.47 % 58.08 % 55.96 % 18.08%
  QoQ % -13.07% 5.87% 8.85% -9.83% 36.83% 3.79% -
  Horiz. % 128.29% 147.57% 139.39% 128.06% 142.01% 103.79% 100.00%
Total Cost 1,225,346 1,241,780 1,232,997 1,267,528 1,322,485 1,373,257 1,500,016 -12.62%
  QoQ % -1.32% 0.71% -2.72% -4.16% -3.70% -8.45% -
  Horiz. % 81.69% 82.78% 82.20% 84.50% 88.16% 91.55% 100.00%
Net Worth 321,373 322,470 317,207 301,510 297,787 298,793 288,651 7.43%
  QoQ % -0.34% 1.66% 5.21% 1.25% -0.34% 3.51% -
  Horiz. % 111.34% 111.72% 109.89% 104.45% 103.17% 103.51% 100.00%
Dividend
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div 3,865 3,865 3,865 3,865 5,806 5,806 5,806 -23.77%
  QoQ % 0.00% 0.00% 0.00% -33.42% 0.00% 0.00% -
  Horiz. % 66.58% 66.58% 66.58% 66.58% 100.00% 100.00% 100.00%
Div Payout % 55.93 % 70.44 % 62.63 % 52.34 % 137.75 % 74.61 % 67.91 % -12.15%
  QoQ % -20.60% 12.47% 19.66% -62.00% 84.63% 9.87% -
  Horiz. % 82.36% 103.73% 92.23% 77.07% 202.84% 109.87% 100.00%
Equity
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 321,373 322,470 317,207 301,510 297,787 298,793 288,651 7.43%
  QoQ % -0.34% 1.66% 5.21% 1.25% -0.34% 3.51% -
  Horiz. % 111.34% 111.72% 109.89% 104.45% 103.17% 103.51% 100.00%
NOSH 192,439 191,946 192,247 193,275 192,121 192,770 192,434 0.00%
  QoQ % 0.26% -0.16% -0.53% 0.60% -0.34% 0.17% -
  Horiz. % 100.00% 99.75% 99.90% 100.44% 99.84% 100.17% 100.00%
Ratio Analysis
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 0.42 % 0.24 % 0.30 % 0.41 % 0.22 % 0.52 % 0.52 % -13.28%
  QoQ % 75.00% -20.00% -26.83% 86.36% -57.69% 0.00% -
  Horiz. % 80.77% 46.15% 57.69% 78.85% 42.31% 100.00% 100.00%
ROE 2.15 % 1.70 % 1.95 % 2.45 % 1.42 % 2.60 % 2.96 % -19.21%
  QoQ % 26.47% -12.82% -20.41% 72.54% -45.38% -12.16% -
  Horiz. % 72.64% 57.43% 65.88% 82.77% 47.97% 87.84% 100.00%
Per Share
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 639.46 648.52 643.30 658.51 689.86 716.12 783.60 -12.68%
  QoQ % -1.40% 0.81% -2.31% -4.54% -3.67% -8.61% -
  Horiz. % 81.61% 82.76% 82.10% 84.04% 88.04% 91.39% 100.00%
EPS 3.59 2.86 3.21 3.82 2.19 4.04 4.44 -13.22%
  QoQ % 25.52% -10.90% -15.97% 74.43% -45.79% -9.01% -
  Horiz. % 80.86% 64.41% 72.30% 86.04% 49.32% 90.99% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 3.00 3.00 -23.70%
  QoQ % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 100.00% 100.00% 100.00%
NAPS 1.6700 1.6800 1.6500 1.5600 1.5500 1.5500 1.5000 7.43%
  QoQ % -0.60% 1.82% 5.77% 0.65% 0.00% 3.33% -
  Horiz. % 111.33% 112.00% 110.00% 104.00% 103.33% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 633.21 640.54 636.38 654.91 682.00 710.35 775.92 -12.68%
  QoQ % -1.14% 0.65% -2.83% -3.97% -3.99% -8.45% -
  Horiz. % 81.61% 82.55% 82.02% 84.40% 87.90% 91.55% 100.00%
EPS 3.56 2.82 3.18 3.80 2.17 4.00 4.40 -13.18%
  QoQ % 26.24% -11.32% -16.32% 75.12% -45.75% -9.09% -
  Horiz. % 80.91% 64.09% 72.27% 86.36% 49.32% 90.91% 100.00%
DPS 1.99 1.99 1.99 1.99 2.99 2.99 2.99 -23.79%
  QoQ % 0.00% 0.00% 0.00% -33.44% 0.00% 0.00% -
  Horiz. % 66.56% 66.56% 66.56% 66.56% 100.00% 100.00% 100.00%
NAPS 1.6537 1.6593 1.6323 1.5515 1.5323 1.5375 1.4853 7.43%
  QoQ % -0.34% 1.65% 5.21% 1.25% -0.34% 3.51% -
  Horiz. % 111.34% 111.71% 109.90% 104.46% 103.16% 103.51% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.5900 0.5850 0.4900 0.5550 0.5950 0.6450 0.6550 -
P/RPS 0.09 0.09 0.08 0.08 0.09 0.09 0.08 8.18%
  QoQ % 0.00% 12.50% 0.00% -11.11% 0.00% 12.50% -
  Horiz. % 112.50% 112.50% 100.00% 100.00% 112.50% 112.50% 100.00%
P/EPS 16.43 20.46 15.26 14.52 27.12 15.98 14.74 7.51%
  QoQ % -19.70% 34.08% 5.10% -46.46% 69.71% 8.41% -
  Horiz. % 111.47% 138.81% 103.53% 98.51% 183.99% 108.41% 100.00%
EY 6.09 4.89 6.55 6.89 3.69 6.26 6.78 -6.91%
  QoQ % 24.54% -25.34% -4.93% 86.72% -41.05% -7.67% -
  Horiz. % 89.82% 72.12% 96.61% 101.62% 54.42% 92.33% 100.00%
DY 3.39 3.42 4.08 3.60 5.04 4.65 4.58 -18.19%
  QoQ % -0.88% -16.18% 13.33% -28.57% 8.39% 1.53% -
  Horiz. % 74.02% 74.67% 89.08% 78.60% 110.04% 101.53% 100.00%
P/NAPS 0.35 0.35 0.30 0.36 0.38 0.42 0.44 -14.16%
  QoQ % 0.00% 16.67% -16.67% -5.26% -9.52% -4.55% -
  Horiz. % 79.55% 79.55% 68.18% 81.82% 86.36% 95.45% 100.00%
Price Multiplier on Announcement Date
29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 30/01/15 23/10/14 -
Price 0.5750 0.6200 0.5650 0.5600 0.6250 0.6150 0.5750 -
P/RPS 0.09 0.10 0.09 0.09 0.09 0.09 0.07 18.26%
  QoQ % -10.00% 11.11% 0.00% 0.00% 0.00% 28.57% -
  Horiz. % 128.57% 142.86% 128.57% 128.57% 128.57% 128.57% 100.00%
P/EPS 16.01 21.68 17.60 14.65 28.49 15.23 12.94 15.26%
  QoQ % -26.15% 23.18% 20.14% -48.58% 87.07% 17.70% -
  Horiz. % 123.72% 167.54% 136.01% 113.21% 220.17% 117.70% 100.00%
EY 6.25 4.61 5.68 6.82 3.51 6.56 7.73 -13.22%
  QoQ % 35.57% -18.84% -16.72% 94.30% -46.49% -15.14% -
  Horiz. % 80.85% 59.64% 73.48% 88.23% 45.41% 84.86% 100.00%
DY 3.48 3.23 3.54 3.57 4.80 4.88 5.22 -23.70%
  QoQ % 7.74% -8.76% -0.84% -25.63% -1.64% -6.51% -
  Horiz. % 66.67% 61.88% 67.82% 68.39% 91.95% 93.49% 100.00%
P/NAPS 0.34 0.37 0.34 0.36 0.40 0.40 0.38 -7.15%
  QoQ % -8.11% 8.82% -5.56% -10.00% 0.00% 5.26% -
  Horiz. % 89.47% 97.37% 89.47% 94.74% 105.26% 105.26% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers