Highlights

[NYLEX] YoY Annualized Quarter Result on 2012-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     -36.88%    YoY -     -60.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 1,291,272 1,435,332 1,667,812 1,766,800 1,313,372 1,139,732 1,328,108 -0.47%
  YoY % -10.04% -13.94% -5.60% 34.52% 15.24% -14.18% -
  Horiz. % 97.23% 108.07% 125.58% 133.03% 98.89% 85.82% 100.00%
PBT 12,672 18,472 13,952 13,404 31,272 -9,752 60,172 -22.86%
  YoY % -31.40% 32.40% 4.09% -57.14% 420.67% -116.21% -
  Horiz. % 21.06% 30.70% 23.19% 22.28% 51.97% -16.21% 100.00%
Tax -8,324 -8,188 -6,580 -4,324 -9,232 -64 -10,588 -3.93%
  YoY % -1.66% -24.44% -52.17% 53.16% -14,325.00% 99.40% -
  Horiz. % 78.62% 77.33% 62.15% 40.84% 87.19% 0.60% 100.00%
NP 4,348 10,284 7,372 9,080 22,040 -9,816 49,584 -33.33%
  YoY % -57.72% 39.50% -18.81% -58.80% 324.53% -119.80% -
  Horiz. % 8.77% 20.74% 14.87% 18.31% 44.45% -19.80% 100.00%
NP to SH 6,844 11,700 9,336 8,756 21,980 -10,080 49,396 -28.05%
  YoY % -41.50% 25.32% 6.62% -60.16% 318.06% -120.41% -
  Horiz. % 13.86% 23.69% 18.90% 17.73% 44.50% -20.41% 100.00%
Tax Rate 65.69 % 44.33 % 47.16 % 32.26 % 29.52 % - % 17.60 % 24.53%
  YoY % 48.18% -6.00% 46.19% 9.28% 0.00% 0.00% -
  Horiz. % 373.24% 251.88% 267.95% 183.30% 167.73% 0.00% 100.00%
Total Cost 1,286,924 1,425,048 1,660,440 1,757,720 1,291,332 1,149,548 1,278,524 0.11%
  YoY % -9.69% -14.18% -5.53% 36.12% 12.33% -10.09% -
  Horiz. % 100.66% 111.46% 129.87% 137.48% 101.00% 89.91% 100.00%
Net Worth 317,207 288,651 291,267 284,763 271,837 257,641 250,317 4.02%
  YoY % 9.89% -0.90% 2.28% 4.76% 5.51% 2.93% -
  Horiz. % 126.72% 115.31% 116.36% 113.76% 108.60% 102.93% 100.00%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 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
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 317,207 288,651 291,267 284,763 271,837 257,641 250,317 4.02%
  YoY % 9.89% -0.90% 2.28% 4.76% 5.51% 2.93% -
  Horiz. % 126.72% 115.31% 116.36% 113.76% 108.60% 102.93% 100.00%
NOSH 192,247 192,434 192,892 193,716 194,169 188,059 185,420 0.60%
  YoY % -0.10% -0.24% -0.43% -0.23% 3.25% 1.42% -
  Horiz. % 103.68% 103.78% 104.03% 104.47% 104.72% 101.42% 100.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 0.34 % 0.72 % 0.44 % 0.51 % 1.68 % -0.86 % 3.73 % -32.90%
  YoY % -52.78% 63.64% -13.73% -69.64% 295.35% -123.06% -
  Horiz. % 9.12% 19.30% 11.80% 13.67% 45.04% -23.06% 100.00%
ROE 2.16 % 4.05 % 3.21 % 3.07 % 8.09 % -3.91 % 19.73 % -30.82%
  YoY % -46.67% 26.17% 4.56% -62.05% 306.91% -119.82% -
  Horiz. % 10.95% 20.53% 16.27% 15.56% 41.00% -19.82% 100.00%
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 671.67 745.88 864.63 912.05 676.40 606.05 716.27 -1.07%
  YoY % -9.95% -13.73% -5.20% 34.84% 11.61% -15.39% -
  Horiz. % 93.77% 104.13% 120.71% 127.33% 94.43% 84.61% 100.00%
EPS 3.56 6.08 4.84 4.52 11.32 -5.36 26.64 -28.49%
  YoY % -41.45% 25.62% 7.08% -60.07% 311.19% -120.12% -
  Horiz. % 13.36% 22.82% 18.17% 16.97% 42.49% -20.12% 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 1.6500 1.5000 1.5100 1.4700 1.4000 1.3700 1.3500 3.40%
  YoY % 10.00% -0.66% 2.72% 5.00% 2.19% 1.48% -
  Horiz. % 122.22% 111.11% 111.85% 108.89% 103.70% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 664.45 738.58 858.21 909.14 675.82 586.47 683.40 -0.47%
  YoY % -10.04% -13.94% -5.60% 34.52% 15.24% -14.18% -
  Horiz. % 97.23% 108.07% 125.58% 133.03% 98.89% 85.82% 100.00%
EPS 3.52 6.02 4.80 4.51 11.31 -5.19 25.42 -28.06%
  YoY % -41.53% 25.42% 6.43% -60.12% 317.92% -120.42% -
  Horiz. % 13.85% 23.68% 18.88% 17.74% 44.49% -20.42% 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 1.6323 1.4853 1.4988 1.4653 1.3988 1.3257 1.2881 4.02%
  YoY % 9.90% -0.90% 2.29% 4.75% 5.51% 2.92% -
  Horiz. % 126.72% 115.31% 116.36% 113.76% 108.59% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.4900 0.6550 0.4900 0.5500 0.5500 0.7300 0.7000 -
P/RPS 0.07 0.09 0.06 0.06 0.08 0.12 0.10 -5.77%
  YoY % -22.22% 50.00% 0.00% -25.00% -33.33% 20.00% -
  Horiz. % 70.00% 90.00% 60.00% 60.00% 80.00% 120.00% 100.00%
P/EPS 13.76 10.77 10.12 12.17 4.86 -13.62 2.63 31.74%
  YoY % 27.76% 6.42% -16.84% 150.41% 135.68% -617.87% -
  Horiz. % 523.19% 409.51% 384.79% 462.74% 184.79% -517.87% 100.00%
EY 7.27 9.28 9.88 8.22 20.58 -7.34 38.06 -24.10%
  YoY % -21.66% -6.07% 20.19% -60.06% 380.38% -119.29% -
  Horiz. % 19.10% 24.38% 25.96% 21.60% 54.07% -19.29% 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 0.30 0.44 0.32 0.37 0.39 0.53 0.52 -8.76%
  YoY % -31.82% 37.50% -13.51% -5.13% -26.42% 1.92% -
  Horiz. % 57.69% 84.62% 61.54% 71.15% 75.00% 101.92% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 27/10/09 -
Price 0.5650 0.5750 0.5200 0.5400 0.5200 0.7900 0.7800 -
P/RPS 0.08 0.08 0.06 0.06 0.08 0.13 0.11 -5.17%
  YoY % 0.00% 33.33% 0.00% -25.00% -38.46% 18.18% -
  Horiz. % 72.73% 72.73% 54.55% 54.55% 72.73% 118.18% 100.00%
P/EPS 15.87 9.46 10.74 11.95 4.59 -14.74 2.93 32.50%
  YoY % 67.76% -11.92% -10.13% 160.35% 131.14% -603.07% -
  Horiz. % 541.64% 322.87% 366.55% 407.85% 156.66% -503.07% 100.00%
EY 6.30 10.57 9.31 8.37 21.77 -6.78 34.15 -24.54%
  YoY % -40.40% 13.53% 11.23% -61.55% 421.09% -119.85% -
  Horiz. % 18.45% 30.95% 27.26% 24.51% 63.75% -19.85% 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 0.38 0.34 0.37 0.37 0.58 0.58 -8.51%
  YoY % -10.53% 11.76% -8.11% 0.00% -36.21% 0.00% -
  Horiz. % 58.62% 65.52% 58.62% 63.79% 63.79% 100.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

269  535  631  984 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.135+0.015 
 PHB 0.035+0.005 
 HWGB 0.97+0.125 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.1750.00 
 INIX 0.34+0.075 
 KNM 0.22+0.01 
 MTRONIC-WA 0.085+0.01 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS