Highlights

[NYLEX] YoY Annualized Quarter Result on 2015-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     7.69%    YoY -     -7.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 1,446,375 1,337,256 1,197,450 1,272,737 1,566,028 1,728,625 1,488,251 -0.47%
  YoY % 8.16% 11.68% -5.92% -18.73% -9.41% 16.15% -
  Horiz. % 97.19% 89.85% 80.46% 85.52% 105.23% 116.15% 100.00%
PBT 30,576 36,154 20,512 18,383 16,791 15,776 20,449 6.93%
  YoY % -15.43% 76.26% 11.58% 9.48% 6.43% -22.85% -
  Horiz. % 149.52% 176.80% 100.31% 89.90% 82.11% 77.15% 100.00%
Tax -10,501 -12,393 -9,335 -13,174 -9,627 -8,753 -6,673 7.85%
  YoY % 15.27% -32.76% 29.14% -36.84% -9.99% -31.17% -
  Horiz. % 157.37% 185.72% 139.89% 197.42% 144.27% 131.17% 100.00%
NP 20,075 23,761 11,177 5,209 7,164 7,023 13,776 6.47%
  YoY % -15.51% 112.59% 114.57% -27.29% 2.01% -49.02% -
  Horiz. % 145.72% 172.48% 81.13% 37.81% 52.00% 50.98% 100.00%
NP to SH 19,093 20,386 11,154 7,386 7,959 7,755 13,873 5.46%
  YoY % -6.34% 82.77% 51.02% -7.20% 2.63% -44.10% -
  Horiz. % 137.63% 146.95% 80.40% 53.24% 57.37% 55.90% 100.00%
Tax Rate 34.34 % 34.28 % 45.51 % 71.66 % 57.33 % 55.48 % 32.63 % 0.85%
  YoY % 0.18% -24.68% -36.49% 25.00% 3.33% 70.03% -
  Horiz. % 105.24% 105.06% 139.47% 219.61% 175.70% 170.03% 100.00%
Total Cost 1,426,300 1,313,495 1,186,273 1,267,528 1,558,864 1,721,602 1,474,475 -0.55%
  YoY % 8.59% 10.72% -6.41% -18.69% -9.45% 16.76% -
  Horiz. % 96.73% 89.08% 80.45% 85.96% 105.72% 116.76% 100.00%
Net Worth 345,476 345,421 323,639 300,839 289,067 284,285 285,620 3.22%
  YoY % 0.02% 6.73% 7.58% 4.07% 1.68% -0.47% -
  Horiz. % 120.96% 120.94% 113.31% 105.33% 101.21% 99.53% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 3,755 3,838 3,852 3,856 5,781 3,867 3,885 -0.57%
  YoY % -2.16% -0.38% -0.11% -33.29% 49.47% -0.47% -
  Horiz. % 96.63% 98.77% 99.15% 99.25% 148.77% 99.53% 100.00%
Div Payout % 19.67 % 18.83 % 34.54 % 52.22 % 72.64 % 49.88 % 28.01 % -5.72%
  YoY % 4.46% -45.48% -33.86% -28.11% 45.63% 78.08% -
  Horiz. % 70.22% 67.23% 123.31% 186.43% 259.34% 178.08% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 345,476 345,421 323,639 300,839 289,067 284,285 285,620 3.22%
  YoY % 0.02% 6.73% 7.58% 4.07% 1.68% -0.47% -
  Horiz. % 120.96% 120.94% 113.31% 105.33% 101.21% 99.53% 100.00%
NOSH 187,758 191,900 192,642 192,845 192,711 193,391 194,299 -0.57%
  YoY % -2.16% -0.38% -0.11% 0.07% -0.35% -0.47% -
  Horiz. % 96.63% 98.77% 99.15% 99.25% 99.18% 99.53% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 1.39 % 1.78 % 0.93 % 0.41 % 0.46 % 0.41 % 0.93 % 6.92%
  YoY % -21.91% 91.40% 126.83% -10.87% 12.20% -55.91% -
  Horiz. % 149.46% 191.40% 100.00% 44.09% 49.46% 44.09% 100.00%
ROE 5.53 % 5.90 % 3.45 % 2.46 % 2.75 % 2.73 % 4.86 % 2.17%
  YoY % -6.27% 71.01% 40.24% -10.55% 0.73% -43.83% -
  Horiz. % 113.79% 121.40% 70.99% 50.62% 56.58% 56.17% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 770.34 696.85 621.59 659.98 812.63 893.85 765.96 0.10%
  YoY % 10.55% 12.11% -5.82% -18.78% -9.09% 16.70% -
  Horiz. % 100.57% 90.98% 81.15% 86.16% 106.09% 116.70% 100.00%
EPS 10.05 10.62 5.79 3.83 4.13 4.01 7.14 5.86%
  YoY % -5.37% 83.42% 51.17% -7.26% 2.99% -43.84% -
  Horiz. % 140.76% 148.74% 81.09% 53.64% 57.84% 56.16% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.00% 100.00% 100.00%
NAPS 1.8400 1.8000 1.6800 1.5600 1.5000 1.4700 1.4700 3.81%
  YoY % 2.22% 7.14% 7.69% 4.00% 2.04% 0.00% -
  Horiz. % 125.17% 122.45% 114.29% 106.12% 102.04% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 744.26 688.11 616.17 654.91 805.83 889.50 765.81 -0.47%
  YoY % 8.16% 11.68% -5.92% -18.73% -9.41% 16.15% -
  Horiz. % 97.19% 89.85% 80.46% 85.52% 105.23% 116.15% 100.00%
EPS 9.82 10.49 5.74 3.80 4.10 3.99 7.14 5.45%
  YoY % -6.39% 82.75% 51.05% -7.32% 2.76% -44.12% -
  Horiz. % 137.54% 146.92% 80.39% 53.22% 57.42% 55.88% 100.00%
DPS 1.93 1.97 1.98 1.98 2.97 1.99 2.00 -0.59%
  YoY % -2.03% -0.51% 0.00% -33.33% 49.25% -0.50% -
  Horiz. % 96.50% 98.50% 99.00% 99.00% 148.50% 99.50% 100.00%
NAPS 1.7777 1.7774 1.6654 1.5480 1.4875 1.4628 1.4697 3.22%
  YoY % 0.02% 6.73% 7.58% 4.07% 1.69% -0.47% -
  Horiz. % 120.96% 120.94% 113.32% 105.33% 101.21% 99.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.6300 0.9550 0.5400 0.5550 0.6400 0.5450 0.5400 -
P/RPS 0.08 0.14 0.09 0.08 0.08 0.06 0.07 2.25%
  YoY % -42.86% 55.56% 12.50% 0.00% 33.33% -14.29% -
  Horiz. % 114.29% 200.00% 128.57% 114.29% 114.29% 85.71% 100.00%
P/EPS 6.20 8.99 9.33 14.49 15.50 13.59 7.56 -3.25%
  YoY % -31.03% -3.64% -35.61% -6.52% 14.05% 79.76% -
  Horiz. % 82.01% 118.92% 123.41% 191.67% 205.03% 179.76% 100.00%
EY 16.14 11.12 10.72 6.90 6.45 7.36 13.22 3.38%
  YoY % 45.14% 3.73% 55.36% 6.98% -12.36% -44.33% -
  Horiz. % 122.09% 84.11% 81.09% 52.19% 48.79% 55.67% 100.00%
DY 3.17 2.09 3.70 3.60 4.69 3.67 3.70 -2.54%
  YoY % 51.67% -43.51% 2.78% -23.24% 27.79% -0.81% -
  Horiz. % 85.68% 56.49% 100.00% 97.30% 126.76% 99.19% 100.00%
P/NAPS 0.34 0.53 0.32 0.36 0.43 0.37 0.37 -1.40%
  YoY % -35.85% 65.62% -11.11% -16.28% 16.22% 0.00% -
  Horiz. % 91.89% 143.24% 86.49% 97.30% 116.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 -
Price 0.7100 1.0700 0.5250 0.5600 0.7000 0.5250 0.5600 -
P/RPS 0.09 0.15 0.08 0.08 0.09 0.06 0.07 4.28%
  YoY % -40.00% 87.50% 0.00% -11.11% 50.00% -14.29% -
  Horiz. % 128.57% 214.29% 114.29% 114.29% 128.57% 85.71% 100.00%
P/EPS 6.98 10.07 9.07 14.62 16.95 13.09 7.84 -1.92%
  YoY % -30.69% 11.03% -37.96% -13.75% 29.49% 66.96% -
  Horiz. % 89.03% 128.44% 115.69% 186.48% 216.20% 166.96% 100.00%
EY 14.32 9.93 11.03 6.84 5.90 7.64 12.75 1.95%
  YoY % 44.21% -9.97% 61.26% 15.93% -22.77% -40.08% -
  Horiz. % 112.31% 77.88% 86.51% 53.65% 46.27% 59.92% 100.00%
DY 2.82 1.87 3.81 3.57 4.29 3.81 3.57 -3.85%
  YoY % 50.80% -50.92% 6.72% -16.78% 12.60% 6.72% -
  Horiz. % 78.99% 52.38% 106.72% 100.00% 120.17% 106.72% 100.00%
P/NAPS 0.39 0.59 0.31 0.36 0.47 0.36 0.38 0.43%
  YoY % -33.90% 90.32% -13.89% -23.40% 30.56% -5.26% -
  Horiz. % 102.63% 155.26% 81.58% 94.74% 123.68% 94.74% 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
 
 

368  477  645  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.205+0.005 
 KANGER 0.185+0.005 
 KGROUP 0.060.00 
 ASIABIO-OR 0.015+0.005 
 MTRONIC 0.115+0.005 
 FINTEC 0.105+0.01 
 IRIS 0.35-0.005 
 VIVOCOM 0.995+0.19 
 PA 0.16+0.01 
 BIOHLDG 0.31+0.02 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
4. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 INTERESTING STOCKS WITH COMMENTS BY CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS