Highlights

[NYLEX] YoY Annualized Quarter Result on 2014-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 23-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-Aug-2014  [#1]
Profit Trend QoQ -     47.00%    YoY -     25.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 1,254,564 1,092,632 1,291,272 1,435,332 1,667,812 1,766,800 1,313,372 -0.76%
  YoY % 14.82% -15.38% -10.04% -13.94% -5.60% 34.52% -
  Horiz. % 95.52% 83.19% 98.32% 109.29% 126.99% 134.52% 100.00%
PBT 14,680 12,260 12,672 18,472 13,952 13,404 31,272 -11.83%
  YoY % 19.74% -3.25% -31.40% 32.40% 4.09% -57.14% -
  Horiz. % 46.94% 39.20% 40.52% 59.07% 44.61% 42.86% 100.00%
Tax -8,404 -7,988 -8,324 -8,188 -6,580 -4,324 -9,232 -1.55%
  YoY % -5.21% 4.04% -1.66% -24.44% -52.17% 53.16% -
  Horiz. % 91.03% 86.53% 90.16% 88.69% 71.27% 46.84% 100.00%
NP 6,276 4,272 4,348 10,284 7,372 9,080 22,040 -18.87%
  YoY % 46.91% -1.75% -57.72% 39.50% -18.81% -58.80% -
  Horiz. % 28.48% 19.38% 19.73% 46.66% 33.45% 41.20% 100.00%
NP to SH 6,584 1,880 6,844 11,700 9,336 8,756 21,980 -18.19%
  YoY % 250.21% -72.53% -41.50% 25.32% 6.62% -60.16% -
  Horiz. % 29.95% 8.55% 31.14% 53.23% 42.47% 39.84% 100.00%
Tax Rate 57.25 % 65.15 % 65.69 % 44.33 % 47.16 % 32.26 % 29.52 % 11.66%
  YoY % -12.13% -0.82% 48.18% -6.00% 46.19% 9.28% -
  Horiz. % 193.94% 220.70% 222.53% 150.17% 159.76% 109.28% 100.00%
Total Cost 1,248,288 1,088,360 1,286,924 1,425,048 1,660,440 1,757,720 1,291,332 -0.56%
  YoY % 14.69% -15.43% -9.69% -14.18% -5.53% 36.12% -
  Horiz. % 96.67% 84.28% 99.66% 110.35% 128.58% 136.12% 100.00%
Net Worth 347,340 328,999 317,207 288,651 291,267 284,763 271,837 4.17%
  YoY % 5.57% 3.72% 9.89% -0.90% 2.28% 4.76% -
  Horiz. % 127.78% 121.03% 116.69% 106.19% 107.15% 104.76% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 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
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 347,340 328,999 317,207 288,651 291,267 284,763 271,837 4.17%
  YoY % 5.57% 3.72% 9.89% -0.90% 2.28% 4.76% -
  Horiz. % 127.78% 121.03% 116.69% 106.19% 107.15% 104.76% 100.00%
NOSH 191,900 195,833 192,247 192,434 192,892 193,716 194,169 -0.20%
  YoY % -2.01% 1.87% -0.10% -0.24% -0.43% -0.23% -
  Horiz. % 98.83% 100.86% 99.01% 99.11% 99.34% 99.77% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 0.50 % 0.39 % 0.34 % 0.72 % 0.44 % 0.51 % 1.68 % -18.27%
  YoY % 28.21% 14.71% -52.78% 63.64% -13.73% -69.64% -
  Horiz. % 29.76% 23.21% 20.24% 42.86% 26.19% 30.36% 100.00%
ROE 1.90 % 0.57 % 2.16 % 4.05 % 3.21 % 3.07 % 8.09 % -21.43%
  YoY % 233.33% -73.61% -46.67% 26.17% 4.56% -62.05% -
  Horiz. % 23.49% 7.05% 26.70% 50.06% 39.68% 37.95% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 653.76 557.94 671.67 745.88 864.63 912.05 676.40 -0.57%
  YoY % 17.17% -16.93% -9.95% -13.73% -5.20% 34.84% -
  Horiz. % 96.65% 82.49% 99.30% 110.27% 127.83% 134.84% 100.00%
EPS 3.44 0.96 3.56 6.08 4.84 4.52 11.32 -17.99%
  YoY % 258.33% -73.03% -41.45% 25.62% 7.08% -60.07% -
  Horiz. % 30.39% 8.48% 31.45% 53.71% 42.76% 39.93% 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 1.8100 1.6800 1.6500 1.5000 1.5100 1.4700 1.4000 4.37%
  YoY % 7.74% 1.82% 10.00% -0.66% 2.72% 5.00% -
  Horiz. % 129.29% 120.00% 117.86% 107.14% 107.86% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 645.56 562.24 664.45 738.58 858.21 909.14 675.82 -0.76%
  YoY % 14.82% -15.38% -10.04% -13.94% -5.60% 34.52% -
  Horiz. % 95.52% 83.19% 98.32% 109.29% 126.99% 134.52% 100.00%
EPS 3.39 0.97 3.52 6.02 4.80 4.51 11.31 -18.18%
  YoY % 249.48% -72.44% -41.53% 25.42% 6.43% -60.12% -
  Horiz. % 29.97% 8.58% 31.12% 53.23% 42.44% 39.88% 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 1.7873 1.6929 1.6323 1.4853 1.4988 1.4653 1.3988 4.17%
  YoY % 5.58% 3.71% 9.90% -0.90% 2.29% 4.75% -
  Horiz. % 127.77% 121.03% 116.69% 106.18% 107.15% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.9150 0.5750 0.4900 0.6550 0.4900 0.5500 0.5500 -
P/RPS 0.14 0.10 0.07 0.09 0.06 0.06 0.08 9.77%
  YoY % 40.00% 42.86% -22.22% 50.00% 0.00% -25.00% -
  Horiz. % 175.00% 125.00% 87.50% 112.50% 75.00% 75.00% 100.00%
P/EPS 26.67 59.90 13.76 10.77 10.12 12.17 4.86 32.78%
  YoY % -55.48% 335.32% 27.76% 6.42% -16.84% 150.41% -
  Horiz. % 548.77% 1,232.51% 283.13% 221.60% 208.23% 250.41% 100.00%
EY 3.75 1.67 7.27 9.28 9.88 8.22 20.58 -24.69%
  YoY % 124.55% -77.03% -21.66% -6.07% 20.19% -60.06% -
  Horiz. % 18.22% 8.11% 35.33% 45.09% 48.01% 39.94% 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 0.51 0.34 0.30 0.44 0.32 0.37 0.39 4.57%
  YoY % 50.00% 13.33% -31.82% 37.50% -13.51% -5.13% -
  Horiz. % 130.77% 87.18% 76.92% 112.82% 82.05% 94.87% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 -
Price 1.0200 0.7250 0.5650 0.5750 0.5200 0.5400 0.5200 -
P/RPS 0.16 0.13 0.08 0.08 0.06 0.06 0.08 12.23%
  YoY % 23.08% 62.50% 0.00% 33.33% 0.00% -25.00% -
  Horiz. % 200.00% 162.50% 100.00% 100.00% 75.00% 75.00% 100.00%
P/EPS 29.73 75.52 15.87 9.46 10.74 11.95 4.59 36.49%
  YoY % -60.63% 375.87% 67.76% -11.92% -10.13% 160.35% -
  Horiz. % 647.71% 1,645.32% 345.75% 206.10% 233.99% 260.35% 100.00%
EY 3.36 1.32 6.30 10.57 9.31 8.37 21.77 -26.74%
  YoY % 154.55% -79.05% -40.40% 13.53% 11.23% -61.55% -
  Horiz. % 15.43% 6.06% 28.94% 48.55% 42.77% 38.45% 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 0.56 0.43 0.34 0.38 0.34 0.37 0.37 7.14%
  YoY % 30.23% 26.47% -10.53% 11.76% -8.11% 0.00% -
  Horiz. % 151.35% 116.22% 91.89% 102.70% 91.89% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers