Highlights

[NYLEX] YoY Annualized Quarter Result on 2016-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 29-Feb-2016  [#3]
Profit Trend QoQ -     -19.78%    YoY -     -9.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 1,573,426 1,362,376 1,276,278 1,208,580 1,264,804 1,585,673 1,716,232 -1.44%
  YoY % 15.49% 6.75% 5.60% -4.45% -20.24% -7.61% -
  Horiz. % 91.68% 79.38% 74.37% 70.42% 73.70% 92.39% 100.00%
PBT 3,781 29,470 34,612 15,632 15,454 19,068 16,262 -21.57%
  YoY % -87.17% -14.85% 121.42% 1.15% -18.95% 17.25% -
  Horiz. % 23.25% 181.22% 212.83% 96.12% 95.03% 117.25% 100.00%
Tax -8,385 -10,536 -13,689 -10,009 -9,850 -7,766 -8,685 -0.58%
  YoY % 20.41% 23.03% -36.77% -1.61% -26.83% 10.58% -
  Horiz. % 96.55% 121.31% 157.61% 115.24% 113.42% 89.42% 100.00%
NP -4,604 18,934 20,922 5,622 5,604 11,301 7,577 -
  YoY % -124.32% -9.50% 272.11% 0.33% -50.41% 49.15% -
  Horiz. % -60.76% 249.89% 276.12% 74.20% 73.96% 149.15% 100.00%
NP to SH -4,616 17,864 18,162 6,225 6,858 11,850 7,848 -
  YoY % -125.84% -1.64% 191.75% -9.23% -42.12% 51.00% -
  Horiz. % -58.82% 227.62% 231.43% 79.32% 87.39% 151.00% 100.00%
Tax Rate 221.76 % 35.75 % 39.55 % 64.03 % 63.74 % 40.73 % 53.41 % 26.76%
  YoY % 520.31% -9.61% -38.23% 0.45% 56.49% -23.74% -
  Horiz. % 415.20% 66.94% 74.05% 119.88% 119.34% 76.26% 100.00%
Total Cost 1,578,030 1,343,441 1,255,356 1,202,957 1,259,200 1,574,372 1,708,654 -1.32%
  YoY % 17.46% 7.02% 4.36% -4.47% -20.02% -7.86% -
  Horiz. % 92.36% 78.63% 73.47% 70.40% 73.70% 92.14% 100.00%
Net Worth 333,910 339,774 345,475 322,199 298,621 291,125 284,619 2.70%
  YoY % -1.73% -1.65% 7.22% 7.90% 2.57% 2.29% -
  Horiz. % 117.32% 119.38% 121.38% 113.20% 104.92% 102.29% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 2,459 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 333,910 339,774 345,475 322,199 298,621 291,125 284,619 2.70%
  YoY % -1.73% -1.65% 7.22% 7.90% 2.57% 2.29% -
  Horiz. % 117.32% 119.38% 121.38% 113.20% 104.92% 102.29% 100.00%
NOSH 184,481 188,763 191,930 192,933 192,659 192,798 193,618 -0.80%
  YoY % -2.27% -1.65% -0.52% 0.14% -0.07% -0.42% -
  Horiz. % 95.28% 97.49% 99.13% 99.65% 99.50% 99.58% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin -0.29 % 1.39 % 1.64 % 0.47 % 0.44 % 0.71 % 0.44 % -
  YoY % -120.86% -15.24% 248.94% 6.82% -38.03% 61.36% -
  Horiz. % -65.91% 315.91% 372.73% 106.82% 100.00% 161.36% 100.00%
ROE -1.38 % 5.26 % 5.26 % 1.93 % 2.30 % 4.07 % 2.76 % -
  YoY % -126.24% 0.00% 172.54% -16.09% -43.49% 47.46% -
  Horiz. % -50.00% 190.58% 190.58% 69.93% 83.33% 147.46% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 852.89 721.74 664.97 626.42 656.50 822.45 886.40 -0.64%
  YoY % 18.17% 8.54% 6.15% -4.58% -20.18% -7.21% -
  Horiz. % 96.22% 81.42% 75.02% 70.67% 74.06% 92.79% 100.00%
EPS -2.48 9.36 9.45 3.23 3.56 6.15 4.05 -
  YoY % -126.50% -0.95% 192.57% -9.27% -42.11% 51.85% -
  Horiz. % -61.23% 231.11% 233.33% 79.75% 87.90% 151.85% 100.00%
DPS 1.33 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. % 100.00% - - - - - -
NAPS 1.8100 1.8000 1.8000 1.6700 1.5500 1.5100 1.4700 3.53%
  YoY % 0.56% 0.00% 7.78% 7.74% 2.65% 2.72% -
  Horiz. % 123.13% 122.45% 122.45% 113.61% 105.44% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 809.64 701.04 656.73 621.90 650.83 815.94 883.12 -1.44%
  YoY % 15.49% 6.75% 5.60% -4.45% -20.24% -7.61% -
  Horiz. % 91.68% 79.38% 74.36% 70.42% 73.70% 92.39% 100.00%
EPS -2.38 9.19 9.35 3.20 3.53 6.10 4.04 -
  YoY % -125.90% -1.71% 192.19% -9.35% -42.13% 50.99% -
  Horiz. % -58.91% 227.48% 231.44% 79.21% 87.38% 150.99% 100.00%
DPS 1.27 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. % 100.00% - - - - - -
NAPS 1.7182 1.7484 1.7777 1.6579 1.5366 1.4980 1.4646 2.70%
  YoY % -1.73% -1.65% 7.23% 7.89% 2.58% 2.28% -
  Horiz. % 117.32% 119.38% 121.38% 113.20% 104.92% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.6750 0.8000 0.6950 0.5900 0.5950 0.5700 0.4700 -
P/RPS 0.08 0.11 0.10 0.09 0.09 0.07 0.05 8.14%
  YoY % -27.27% 10.00% 11.11% 0.00% 28.57% 40.00% -
  Horiz. % 160.00% 220.00% 200.00% 180.00% 180.00% 140.00% 100.00%
P/EPS -26.98 8.45 7.34 18.29 16.71 9.27 11.60 -
  YoY % -419.29% 15.12% -59.87% 9.46% 80.26% -20.09% -
  Horiz. % -232.59% 72.84% 63.28% 157.67% 144.05% 79.91% 100.00%
EY -3.71 11.83 13.62 5.47 5.98 10.78 8.62 -
  YoY % -131.36% -13.14% 148.99% -8.53% -44.53% 25.06% -
  Horiz. % -43.04% 137.24% 158.00% 63.46% 69.37% 125.06% 100.00%
DY 1.98 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. % 100.00% - - - - - -
P/NAPS 0.37 0.44 0.39 0.35 0.38 0.38 0.32 2.45%
  YoY % -15.91% 12.82% 11.43% -7.89% 0.00% 18.75% -
  Horiz. % 115.62% 137.50% 121.88% 109.38% 118.75% 118.75% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 26/04/19 30/04/18 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.6650 0.7200 0.8950 0.5750 0.6250 0.6700 0.4700 -
P/RPS 0.08 0.10 0.13 0.09 0.10 0.08 0.05 8.14%
  YoY % -20.00% -23.08% 44.44% -10.00% 25.00% 60.00% -
  Horiz. % 160.00% 200.00% 260.00% 180.00% 200.00% 160.00% 100.00%
P/EPS -26.58 7.61 9.46 17.82 17.56 10.90 11.60 -
  YoY % -449.28% -19.56% -46.91% 1.48% 61.10% -6.03% -
  Horiz. % -229.14% 65.60% 81.55% 153.62% 151.38% 93.97% 100.00%
EY -3.76 13.14 10.57 5.61 5.70 9.17 8.62 -
  YoY % -128.61% 24.31% 88.41% -1.58% -37.84% 6.38% -
  Horiz. % -43.62% 152.44% 122.62% 65.08% 66.13% 106.38% 100.00%
DY 2.01 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. % 100.00% - - - - - -
P/NAPS 0.37 0.40 0.50 0.34 0.40 0.44 0.32 2.45%
  YoY % -7.50% -20.00% 47.06% -15.00% -9.09% 37.50% -
  Horiz. % 115.62% 125.00% 156.25% 106.25% 125.00% 137.50% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

366  355  594  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 DYNACIA 0.13+0.01 
 ANZO 0.100.00 
 KTG 0.24-0.005 
 LAMBO 0.030.00 
 DGB 0.09-0.015 
 AT 0.180.00 

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