Highlights

[NYLEX] YoY Annualized Quarter Result on 2014-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     -0.50%    YoY -     51.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 1,276,278 1,208,580 1,264,804 1,585,673 1,716,232 1,404,722 1,112,985 2.31%
  YoY % 5.60% -4.45% -20.24% -7.61% 22.18% 26.21% -
  Horiz. % 114.67% 108.59% 113.64% 142.47% 154.20% 126.21% 100.00%
PBT 34,612 15,632 15,454 19,068 16,262 20,346 10,756 21.48%
  YoY % 121.42% 1.15% -18.95% 17.25% -20.07% 89.17% -
  Horiz. % 321.79% 145.33% 143.68% 177.28% 151.20% 189.17% 100.00%
Tax -13,689 -10,009 -9,850 -7,766 -8,685 -7,198 -2,566 32.15%
  YoY % -36.77% -1.61% -26.83% 10.58% -20.65% -180.47% -
  Horiz. % 533.35% 389.97% 383.79% 302.60% 338.39% 280.47% 100.00%
NP 20,922 5,622 5,604 11,301 7,577 13,148 8,189 16.90%
  YoY % 272.11% 0.33% -50.41% 49.15% -42.37% 60.55% -
  Horiz. % 255.49% 68.66% 68.43% 138.00% 92.53% 160.55% 100.00%
NP to SH 18,162 6,225 6,858 11,850 7,848 12,782 7,870 14.94%
  YoY % 191.75% -9.23% -42.12% 51.00% -38.60% 62.41% -
  Horiz. % 230.76% 79.10% 87.14% 150.57% 99.71% 162.41% 100.00%
Tax Rate 39.55 % 64.03 % 63.74 % 40.73 % 53.41 % 35.38 % 23.86 % 8.78%
  YoY % -38.23% 0.45% 56.49% -23.74% 50.96% 48.28% -
  Horiz. % 165.76% 268.36% 267.14% 170.70% 223.85% 148.28% 100.00%
Total Cost 1,255,356 1,202,957 1,259,200 1,574,372 1,708,654 1,391,574 1,104,796 2.15%
  YoY % 4.36% -4.47% -20.02% -7.86% 22.79% 25.96% -
  Horiz. % 113.63% 108.89% 113.98% 142.50% 154.66% 125.96% 100.00%
Net Worth 345,475 322,199 298,621 291,125 284,619 274,192 257,310 5.03%
  YoY % 7.22% 7.90% 2.57% 2.29% 3.80% 6.56% -
  Horiz. % 134.26% 125.22% 116.06% 113.14% 110.61% 106.56% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 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
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 345,475 322,199 298,621 291,125 284,619 274,192 257,310 5.03%
  YoY % 7.22% 7.90% 2.57% 2.29% 3.80% 6.56% -
  Horiz. % 134.26% 125.22% 116.06% 113.14% 110.61% 106.56% 100.00%
NOSH 191,930 192,933 192,659 192,798 193,618 194,462 189,198 0.24%
  YoY % -0.52% 0.14% -0.07% -0.42% -0.43% 2.78% -
  Horiz. % 101.44% 101.97% 101.83% 101.90% 102.34% 102.78% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 1.64 % 0.47 % 0.44 % 0.71 % 0.44 % 0.94 % 0.74 % 14.17%
  YoY % 248.94% 6.82% -38.03% 61.36% -53.19% 27.03% -
  Horiz. % 221.62% 63.51% 59.46% 95.95% 59.46% 127.03% 100.00%
ROE 5.26 % 1.93 % 2.30 % 4.07 % 2.76 % 4.66 % 3.06 % 9.44%
  YoY % 172.54% -16.09% -43.49% 47.46% -40.77% 52.29% -
  Horiz. % 171.90% 63.07% 75.16% 133.01% 90.20% 152.29% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 664.97 626.42 656.50 822.45 886.40 722.36 588.26 2.06%
  YoY % 6.15% -4.58% -20.18% -7.21% 22.71% 22.80% -
  Horiz. % 113.04% 106.49% 111.60% 139.81% 150.68% 122.80% 100.00%
EPS 9.45 3.23 3.56 6.15 4.05 6.57 4.16 14.64%
  YoY % 192.57% -9.27% -42.11% 51.85% -38.36% 57.93% -
  Horiz. % 227.16% 77.64% 85.58% 147.84% 97.36% 157.93% 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 1.8000 1.6700 1.5500 1.5100 1.4700 1.4100 1.3600 4.78%
  YoY % 7.78% 7.74% 2.65% 2.72% 4.26% 3.68% -
  Horiz. % 132.35% 122.79% 113.97% 111.03% 108.09% 103.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 656.73 621.90 650.83 815.94 883.12 722.83 572.71 2.31%
  YoY % 5.60% -4.45% -20.24% -7.61% 22.18% 26.21% -
  Horiz. % 114.67% 108.59% 113.64% 142.47% 154.20% 126.21% 100.00%
EPS 9.35 3.20 3.53 6.10 4.04 6.58 4.05 14.95%
  YoY % 192.19% -9.35% -42.13% 50.99% -38.60% 62.47% -
  Horiz. % 230.86% 79.01% 87.16% 150.62% 99.75% 162.47% 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 1.7777 1.6579 1.5366 1.4980 1.4646 1.4109 1.3240 5.03%
  YoY % 7.23% 7.89% 2.58% 2.28% 3.81% 6.56% -
  Horiz. % 134.27% 125.22% 116.06% 113.14% 110.62% 106.56% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.6950 0.5900 0.5950 0.5700 0.4700 0.6000 0.6700 -
P/RPS 0.10 0.09 0.09 0.07 0.05 0.08 0.11 -1.57%
  YoY % 11.11% 0.00% 28.57% 40.00% -37.50% -27.27% -
  Horiz. % 90.91% 81.82% 81.82% 63.64% 45.45% 72.73% 100.00%
P/EPS 7.34 18.29 16.71 9.27 11.60 9.13 16.11 -12.27%
  YoY % -59.87% 9.46% 80.26% -20.09% 27.05% -43.33% -
  Horiz. % 45.56% 113.53% 103.72% 57.54% 72.00% 56.67% 100.00%
EY 13.62 5.47 5.98 10.78 8.62 10.96 6.21 13.97%
  YoY % 148.99% -8.53% -44.53% 25.06% -21.35% 76.49% -
  Horiz. % 219.32% 88.08% 96.30% 173.59% 138.81% 176.49% 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 0.39 0.35 0.38 0.38 0.32 0.43 0.49 -3.73%
  YoY % 11.43% -7.89% 0.00% 18.75% -25.58% -12.24% -
  Horiz. % 79.59% 71.43% 77.55% 77.55% 65.31% 87.76% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 -
Price 0.8950 0.5750 0.6250 0.6700 0.4700 0.5500 0.6150 -
P/RPS 0.13 0.09 0.10 0.08 0.05 0.08 0.10 4.47%
  YoY % 44.44% -10.00% 25.00% 60.00% -37.50% -20.00% -
  Horiz. % 130.00% 90.00% 100.00% 80.00% 50.00% 80.00% 100.00%
P/EPS 9.46 17.82 17.56 10.90 11.60 8.37 14.78 -7.16%
  YoY % -46.91% 1.48% 61.10% -6.03% 38.59% -43.37% -
  Horiz. % 64.01% 120.57% 118.81% 73.75% 78.48% 56.63% 100.00%
EY 10.57 5.61 5.70 9.17 8.62 11.95 6.76 7.73%
  YoY % 88.41% -1.58% -37.84% 6.38% -27.87% 76.78% -
  Horiz. % 156.36% 82.99% 84.32% 135.65% 127.51% 176.78% 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 0.50 0.34 0.40 0.44 0.32 0.39 0.45 1.77%
  YoY % 47.06% -15.00% -9.09% 37.50% -17.95% -13.33% -
  Horiz. % 111.11% 75.56% 88.89% 97.78% 71.11% 86.67% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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