Highlights

[NYLEX] YoY Annual (Unaudited) Result on 2014-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend YoY -     2.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 1,337,256 1,197,450 1,272,737 1,566,028 1,728,625 1,488,251 1,226,749 1.45%
  YoY % 11.68% -5.92% -18.73% -9.41% 16.15% 21.32% -
  Horiz. % 109.01% 97.61% 103.75% 127.66% 140.91% 121.32% 100.00%
PBT 36,154 20,512 18,383 16,791 15,776 20,449 16,044 14.49%
  YoY % 76.26% 11.58% 9.48% 6.43% -22.85% 27.46% -
  Horiz. % 225.34% 127.85% 114.58% 104.66% 98.33% 127.46% 100.00%
Tax -12,393 -9,335 -13,174 -9,627 -8,753 -6,673 -2,906 27.32%
  YoY % -32.76% 29.14% -36.84% -9.99% -31.17% -129.63% -
  Horiz. % 426.46% 321.23% 453.34% 331.28% 301.20% 229.63% 100.00%
NP 23,761 11,177 5,209 7,164 7,023 13,776 13,138 10.37%
  YoY % 112.59% 114.57% -27.29% 2.01% -49.02% 4.86% -
  Horiz. % 180.86% 85.07% 39.65% 54.53% 53.46% 104.86% 100.00%
NP to SH 20,386 11,154 7,386 7,959 7,755 13,873 13,186 7.52%
  YoY % 82.77% 51.02% -7.20% 2.63% -44.10% 5.21% -
  Horiz. % 154.60% 84.59% 56.01% 60.36% 58.81% 105.21% 100.00%
Tax Rate 34.28 % 45.51 % 71.66 % 57.33 % 55.48 % 32.63 % 18.11 % 11.21%
  YoY % -24.68% -36.49% 25.00% 3.33% 70.03% 80.18% -
  Horiz. % 189.29% 251.30% 395.69% 316.57% 306.35% 180.18% 100.00%
Total Cost 1,313,495 1,186,273 1,267,528 1,558,864 1,721,602 1,474,475 1,213,611 1.33%
  YoY % 10.72% -6.41% -18.69% -9.45% 16.76% 21.49% -
  Horiz. % 108.23% 97.75% 104.44% 128.45% 141.86% 121.49% 100.00%
Net Worth 345,421 323,639 300,839 289,067 284,285 285,620 264,843 4.52%
  YoY % 6.73% 7.58% 4.07% 1.68% -0.47% 7.85% -
  Horiz. % 130.42% 122.20% 113.59% 109.15% 107.34% 107.85% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 3,838 3,852 3,856 5,781 3,867 3,885 5,430 -5.61%
  YoY % -0.38% -0.11% -33.29% 49.47% -0.47% -28.44% -
  Horiz. % 70.68% 70.95% 71.03% 106.47% 71.23% 71.56% 100.00%
Div Payout % 18.83 % 34.54 % 52.22 % 72.64 % 49.88 % 28.01 % 41.18 % -12.22%
  YoY % -45.48% -33.86% -28.11% 45.63% 78.08% -31.98% -
  Horiz. % 45.73% 83.88% 126.81% 176.40% 121.13% 68.02% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 345,421 323,639 300,839 289,067 284,285 285,620 264,843 4.52%
  YoY % 6.73% 7.58% 4.07% 1.68% -0.47% 7.85% -
  Horiz. % 130.42% 122.20% 113.59% 109.15% 107.34% 107.85% 100.00%
NOSH 191,900 192,642 192,845 192,711 193,391 194,299 190,534 0.12%
  YoY % -0.38% -0.11% 0.07% -0.35% -0.47% 1.98% -
  Horiz. % 100.72% 101.11% 101.21% 101.14% 101.50% 101.98% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 1.78 % 0.93 % 0.41 % 0.46 % 0.41 % 0.93 % 1.07 % 8.84%
  YoY % 91.40% 126.83% -10.87% 12.20% -55.91% -13.08% -
  Horiz. % 166.36% 86.92% 38.32% 42.99% 38.32% 86.92% 100.00%
ROE 5.90 % 3.45 % 2.46 % 2.75 % 2.73 % 4.86 % 4.98 % 2.86%
  YoY % 71.01% 40.24% -10.55% 0.73% -43.83% -2.41% -
  Horiz. % 118.47% 69.28% 49.40% 55.22% 54.82% 97.59% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 696.85 621.59 659.98 812.63 893.85 765.96 643.85 1.33%
  YoY % 12.11% -5.82% -18.78% -9.09% 16.70% 18.97% -
  Horiz. % 108.23% 96.54% 102.51% 126.21% 138.83% 118.97% 100.00%
EPS 10.62 5.79 3.83 4.13 4.01 7.14 6.92 7.39%
  YoY % 83.42% 51.17% -7.26% 2.99% -43.84% 3.18% -
  Horiz. % 153.47% 83.67% 55.35% 59.68% 57.95% 103.18% 100.00%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.85 -5.73%
  YoY % 0.00% 0.00% -33.33% 50.00% 0.00% -29.82% -
  Horiz. % 70.18% 70.18% 70.18% 105.26% 70.18% 70.18% 100.00%
NAPS 1.8000 1.6800 1.5600 1.5000 1.4700 1.4700 1.3900 4.40%
  YoY % 7.14% 7.69% 4.00% 2.04% 0.00% 5.76% -
  Horiz. % 129.50% 120.86% 112.23% 107.91% 105.76% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 688.11 616.17 654.91 805.83 889.50 765.81 631.25 1.45%
  YoY % 11.68% -5.92% -18.73% -9.41% 16.15% 21.32% -
  Horiz. % 109.01% 97.61% 103.75% 127.66% 140.91% 121.32% 100.00%
EPS 10.49 5.74 3.80 4.10 3.99 7.14 6.79 7.51%
  YoY % 82.75% 51.05% -7.32% 2.76% -44.12% 5.15% -
  Horiz. % 154.49% 84.54% 55.96% 60.38% 58.76% 105.15% 100.00%
DPS 1.97 1.98 1.98 2.97 1.99 2.00 2.79 -5.63%
  YoY % -0.51% 0.00% -33.33% 49.25% -0.50% -28.32% -
  Horiz. % 70.61% 70.97% 70.97% 106.45% 71.33% 71.68% 100.00%
NAPS 1.7774 1.6654 1.5480 1.4875 1.4628 1.4697 1.3628 4.52%
  YoY % 6.73% 7.58% 4.07% 1.69% -0.47% 7.84% -
  Horiz. % 130.42% 122.20% 113.59% 109.15% 107.34% 107.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.9550 0.5400 0.5550 0.6400 0.5450 0.5400 0.6100 -
P/RPS 0.14 0.09 0.08 0.08 0.06 0.07 0.09 7.63%
  YoY % 55.56% 12.50% 0.00% 33.33% -14.29% -22.22% -
  Horiz. % 155.56% 100.00% 88.89% 88.89% 66.67% 77.78% 100.00%
P/EPS 8.99 9.33 14.49 15.50 13.59 7.56 8.81 0.34%
  YoY % -3.64% -35.61% -6.52% 14.05% 79.76% -14.19% -
  Horiz. % 102.04% 105.90% 164.47% 175.94% 154.26% 85.81% 100.00%
EY 11.12 10.72 6.90 6.45 7.36 13.22 11.35 -0.34%
  YoY % 3.73% 55.36% 6.98% -12.36% -44.33% 16.48% -
  Horiz. % 97.97% 94.45% 60.79% 56.83% 64.85% 116.48% 100.00%
DY 2.09 3.70 3.60 4.69 3.67 3.70 4.67 -12.53%
  YoY % -43.51% 2.78% -23.24% 27.79% -0.81% -20.77% -
  Horiz. % 44.75% 79.23% 77.09% 100.43% 78.59% 79.23% 100.00%
P/NAPS 0.53 0.32 0.36 0.43 0.37 0.37 0.44 3.15%
  YoY % 65.62% -11.11% -16.28% 16.22% 0.00% -15.91% -
  Horiz. % 120.45% 72.73% 81.82% 97.73% 84.09% 84.09% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 -
Price 1.0700 0.5250 0.5600 0.7000 0.5250 0.5600 0.5900 -
P/RPS 0.15 0.08 0.08 0.09 0.06 0.07 0.09 8.88%
  YoY % 87.50% 0.00% -11.11% 50.00% -14.29% -22.22% -
  Horiz. % 166.67% 88.89% 88.89% 100.00% 66.67% 77.78% 100.00%
P/EPS 10.07 9.07 14.62 16.95 13.09 7.84 8.53 2.80%
  YoY % 11.03% -37.96% -13.75% 29.49% 66.96% -8.09% -
  Horiz. % 118.05% 106.33% 171.40% 198.71% 153.46% 91.91% 100.00%
EY 9.93 11.03 6.84 5.90 7.64 12.75 11.73 -2.74%
  YoY % -9.97% 61.26% 15.93% -22.77% -40.08% 8.70% -
  Horiz. % 84.65% 94.03% 58.31% 50.30% 65.13% 108.70% 100.00%
DY 1.87 3.81 3.57 4.29 3.81 3.57 4.83 -14.62%
  YoY % -50.92% 6.72% -16.78% 12.60% 6.72% -26.09% -
  Horiz. % 38.72% 78.88% 73.91% 88.82% 78.88% 73.91% 100.00%
P/NAPS 0.59 0.31 0.36 0.47 0.36 0.38 0.42 5.82%
  YoY % 90.32% -13.89% -23.40% 30.56% -5.26% -9.52% -
  Horiz. % 140.48% 73.81% 85.71% 111.90% 85.71% 90.48% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS