Highlights

[NYLEX] YoY Annualized Quarter Result on 2013-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 28-Feb-2013  [#3]
Profit Trend QoQ -     -9.61%    YoY -     -38.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 1,208,580 1,264,804 1,585,673 1,716,232 1,404,722 1,112,985 1,233,849 -0.34%
  YoY % -4.45% -20.24% -7.61% 22.18% 26.21% -9.80% -
  Horiz. % 97.95% 102.51% 128.51% 139.10% 113.85% 90.20% 100.00%
PBT 15,632 15,454 19,068 16,262 20,346 10,756 47,221 -16.81%
  YoY % 1.15% -18.95% 17.25% -20.07% 89.17% -77.22% -
  Horiz. % 33.10% 32.73% 40.38% 34.44% 43.09% 22.78% 100.00%
Tax -10,009 -9,850 -7,766 -8,685 -7,198 -2,566 -6,413 7.69%
  YoY % -1.61% -26.83% 10.58% -20.65% -180.47% 59.98% -
  Horiz. % 156.07% 153.60% 121.10% 135.43% 112.25% 40.02% 100.00%
NP 5,622 5,604 11,301 7,577 13,148 8,189 40,808 -28.11%
  YoY % 0.33% -50.41% 49.15% -42.37% 60.55% -79.93% -
  Horiz. % 13.78% 13.73% 27.69% 18.57% 32.22% 20.07% 100.00%
NP to SH 6,225 6,858 11,850 7,848 12,782 7,870 40,536 -26.80%
  YoY % -9.23% -42.12% 51.00% -38.60% 62.41% -80.58% -
  Horiz. % 15.36% 16.92% 29.23% 19.36% 31.53% 19.42% 100.00%
Tax Rate 64.03 % 63.74 % 40.73 % 53.41 % 35.38 % 23.86 % 13.58 % 29.46%
  YoY % 0.45% 56.49% -23.74% 50.96% 48.28% 75.70% -
  Horiz. % 471.50% 469.37% 299.93% 393.30% 260.53% 175.70% 100.00%
Total Cost 1,202,957 1,259,200 1,574,372 1,708,654 1,391,574 1,104,796 1,193,041 0.14%
  YoY % -4.47% -20.02% -7.86% 22.79% 25.96% -7.40% -
  Horiz. % 100.83% 105.55% 131.96% 143.22% 116.64% 92.60% 100.00%
Net Worth 322,199 298,621 291,125 284,619 274,192 257,310 260,163 3.63%
  YoY % 7.90% 2.57% 2.29% 3.80% 6.56% -1.10% -
  Horiz. % 123.84% 114.78% 111.90% 109.40% 105.39% 98.90% 100.00%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 322,199 298,621 291,125 284,619 274,192 257,310 260,163 3.63%
  YoY % 7.90% 2.57% 2.29% 3.80% 6.56% -1.10% -
  Horiz. % 123.84% 114.78% 111.90% 109.40% 105.39% 98.90% 100.00%
NOSH 192,933 192,659 192,798 193,618 194,462 189,198 185,831 0.63%
  YoY % 0.14% -0.07% -0.42% -0.43% 2.78% 1.81% -
  Horiz. % 103.82% 103.67% 103.75% 104.19% 104.64% 101.81% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 0.47 % 0.44 % 0.71 % 0.44 % 0.94 % 0.74 % 3.31 % -27.75%
  YoY % 6.82% -38.03% 61.36% -53.19% 27.03% -77.64% -
  Horiz. % 14.20% 13.29% 21.45% 13.29% 28.40% 22.36% 100.00%
ROE 1.93 % 2.30 % 4.07 % 2.76 % 4.66 % 3.06 % 15.58 % -29.37%
  YoY % -16.09% -43.49% 47.46% -40.77% 52.29% -80.36% -
  Horiz. % 12.39% 14.76% 26.12% 17.72% 29.91% 19.64% 100.00%
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 626.42 656.50 822.45 886.40 722.36 588.26 663.96 -0.96%
  YoY % -4.58% -20.18% -7.21% 22.71% 22.80% -11.40% -
  Horiz. % 94.35% 98.88% 123.87% 133.50% 108.80% 88.60% 100.00%
EPS 3.23 3.56 6.15 4.05 6.57 4.16 21.81 -27.24%
  YoY % -9.27% -42.11% 51.85% -38.36% 57.93% -80.93% -
  Horiz. % 14.81% 16.32% 28.20% 18.57% 30.12% 19.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6700 1.5500 1.5100 1.4700 1.4100 1.3600 1.4000 2.98%
  YoY % 7.74% 2.65% 2.72% 4.26% 3.68% -2.86% -
  Horiz. % 119.29% 110.71% 107.86% 105.00% 100.71% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 621.90 650.83 815.94 883.12 722.83 572.71 634.90 -0.34%
  YoY % -4.45% -20.24% -7.61% 22.18% 26.21% -9.80% -
  Horiz. % 97.95% 102.51% 128.51% 139.10% 113.85% 90.20% 100.00%
EPS 3.20 3.53 6.10 4.04 6.58 4.05 20.86 -26.81%
  YoY % -9.35% -42.13% 50.99% -38.60% 62.47% -80.58% -
  Horiz. % 15.34% 16.92% 29.24% 19.37% 31.54% 19.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.6579 1.5366 1.4980 1.4646 1.4109 1.3240 1.3387 3.63%
  YoY % 7.89% 2.58% 2.28% 3.81% 6.56% -1.10% -
  Horiz. % 123.84% 114.78% 111.90% 109.40% 105.39% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.5900 0.5950 0.5700 0.4700 0.6000 0.6700 0.7000 -
P/RPS 0.09 0.09 0.07 0.05 0.08 0.11 0.11 -3.29%
  YoY % 0.00% 28.57% 40.00% -37.50% -27.27% 0.00% -
  Horiz. % 81.82% 81.82% 63.64% 45.45% 72.73% 100.00% 100.00%
P/EPS 18.29 16.71 9.27 11.60 9.13 16.11 3.21 33.61%
  YoY % 9.46% 80.26% -20.09% 27.05% -43.33% 401.87% -
  Horiz. % 569.78% 520.56% 288.79% 361.37% 284.42% 501.87% 100.00%
EY 5.47 5.98 10.78 8.62 10.96 6.21 31.16 -25.15%
  YoY % -8.53% -44.53% 25.06% -21.35% 76.49% -80.07% -
  Horiz. % 17.55% 19.19% 34.60% 27.66% 35.17% 19.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.38 0.38 0.32 0.43 0.49 0.50 -5.77%
  YoY % -7.89% 0.00% 18.75% -25.58% -12.24% -2.00% -
  Horiz. % 70.00% 76.00% 76.00% 64.00% 86.00% 98.00% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 -
Price 0.5750 0.6250 0.6700 0.4700 0.5500 0.6150 0.7800 -
P/RPS 0.09 0.10 0.08 0.05 0.08 0.10 0.12 -4.68%
  YoY % -10.00% 25.00% 60.00% -37.50% -20.00% -16.67% -
  Horiz. % 75.00% 83.33% 66.67% 41.67% 66.67% 83.33% 100.00%
P/EPS 17.82 17.56 10.90 11.60 8.37 14.78 3.58 30.64%
  YoY % 1.48% 61.10% -6.03% 38.59% -43.37% 312.85% -
  Horiz. % 497.77% 490.50% 304.47% 324.02% 233.80% 412.85% 100.00%
EY 5.61 5.70 9.17 8.62 11.95 6.76 27.97 -23.47%
  YoY % -1.58% -37.84% 6.38% -27.87% 76.78% -75.83% -
  Horiz. % 20.06% 20.38% 32.79% 30.82% 42.72% 24.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.40 0.44 0.32 0.39 0.45 0.56 -7.97%
  YoY % -15.00% -9.09% 37.50% -17.95% -13.33% -19.64% -
  Horiz. % 60.71% 71.43% 78.57% 57.14% 69.64% 80.36% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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