Highlights

[NYLEX] YoY Cumulative Quarter Result on 2013-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 28-Feb-2013  [#3]
Profit Trend QoQ -     35.59%    YoY -     -38.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 906,435 948,603 1,189,255 1,287,174 1,053,542 834,739 925,387 -0.34%
  YoY % -4.45% -20.24% -7.61% 22.18% 26.21% -9.80% -
  Horiz. % 97.95% 102.51% 128.51% 139.10% 113.85% 90.20% 100.00%
PBT 11,724 11,591 14,301 12,197 15,260 8,067 35,416 -16.81%
  YoY % 1.15% -18.95% 17.25% -20.07% 89.17% -77.22% -
  Horiz. % 33.10% 32.73% 40.38% 34.44% 43.09% 22.78% 100.00%
Tax -7,507 -7,388 -5,825 -6,514 -5,399 -1,925 -4,810 7.69%
  YoY % -1.61% -26.83% 10.58% -20.65% -180.47% 59.98% -
  Horiz. % 156.07% 153.60% 121.10% 135.43% 112.25% 40.02% 100.00%
NP 4,217 4,203 8,476 5,683 9,861 6,142 30,606 -28.11%
  YoY % 0.33% -50.41% 49.15% -42.37% 60.55% -79.93% -
  Horiz. % 13.78% 13.73% 27.69% 18.57% 32.22% 20.07% 100.00%
NP to SH 4,669 5,144 8,888 5,886 9,587 5,903 30,402 -26.80%
  YoY % -9.23% -42.12% 51.00% -38.60% 62.41% -80.58% -
  Horiz. % 15.36% 16.92% 29.23% 19.36% 31.53% 19.42% 100.00%
Tax Rate 64.03 % 63.74 % 40.73 % 53.41 % 35.38 % 23.86 % 13.58 % 29.46%
  YoY % 0.45% 56.49% -23.74% 50.96% 48.28% 75.70% -
  Horiz. % 471.50% 469.37% 299.93% 393.30% 260.53% 175.70% 100.00%
Total Cost 902,218 944,400 1,180,779 1,281,491 1,043,681 828,597 894,781 0.14%
  YoY % -4.47% -20.02% -7.86% 22.79% 25.96% -7.40% -
  Horiz. % 100.83% 105.55% 131.96% 143.22% 116.64% 92.60% 100.00%
Net Worth 322,199 298,621 291,125 284,619 274,192 257,310 260,163 3.63%
  YoY % 7.90% 2.57% 2.29% 3.80% 6.56% -1.10% -
  Horiz. % 123.84% 114.78% 111.90% 109.40% 105.39% 98.90% 100.00%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 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
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 322,199 298,621 291,125 284,619 274,192 257,310 260,163 3.63%
  YoY % 7.90% 2.57% 2.29% 3.80% 6.56% -1.10% -
  Horiz. % 123.84% 114.78% 111.90% 109.40% 105.39% 98.90% 100.00%
NOSH 192,933 192,659 192,798 193,618 194,462 189,198 185,831 0.63%
  YoY % 0.14% -0.07% -0.42% -0.43% 2.78% 1.81% -
  Horiz. % 103.82% 103.67% 103.75% 104.19% 104.64% 101.81% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 0.47 % 0.44 % 0.71 % 0.44 % 0.94 % 0.74 % 3.31 % -27.75%
  YoY % 6.82% -38.03% 61.36% -53.19% 27.03% -77.64% -
  Horiz. % 14.20% 13.29% 21.45% 13.29% 28.40% 22.36% 100.00%
ROE 1.45 % 1.72 % 3.05 % 2.07 % 3.50 % 2.29 % 11.69 % -29.36%
  YoY % -15.70% -43.61% 47.34% -40.86% 52.84% -80.41% -
  Horiz. % 12.40% 14.71% 26.09% 17.71% 29.94% 19.59% 100.00%
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 469.82 492.37 616.84 664.80 541.77 441.20 497.97 -0.96%
  YoY % -4.58% -20.18% -7.21% 22.71% 22.79% -11.40% -
  Horiz. % 94.35% 98.88% 123.87% 133.50% 108.80% 88.60% 100.00%
EPS 2.42 2.67 4.61 3.04 4.93 3.12 16.36 -27.26%
  YoY % -9.36% -42.08% 51.64% -38.34% 58.01% -80.93% -
  Horiz. % 14.79% 16.32% 28.18% 18.58% 30.13% 19.07% 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 1.6700 1.5500 1.5100 1.4700 1.4100 1.3600 1.4000 2.98%
  YoY % 7.74% 2.65% 2.72% 4.26% 3.68% -2.86% -
  Horiz. % 119.29% 110.71% 107.86% 105.00% 100.71% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 466.42 488.12 611.96 662.34 542.12 429.53 476.18 -0.34%
  YoY % -4.45% -20.24% -7.61% 22.18% 26.21% -9.80% -
  Horiz. % 97.95% 102.51% 128.51% 139.09% 113.85% 90.20% 100.00%
EPS 2.40 2.65 4.57 3.03 4.93 3.04 15.64 -26.81%
  YoY % -9.43% -42.01% 50.83% -38.54% 62.17% -80.56% -
  Horiz. % 15.35% 16.94% 29.22% 19.37% 31.52% 19.44% 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 1.6579 1.5366 1.4980 1.4646 1.4109 1.3240 1.3387 3.63%
  YoY % 7.89% 2.58% 2.28% 3.81% 6.56% -1.10% -
  Horiz. % 123.84% 114.78% 111.90% 109.40% 105.39% 98.90% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.5900 0.5950 0.5700 0.4700 0.6000 0.6700 0.7000 -
P/RPS 0.13 0.12 0.09 0.07 0.11 0.15 0.14 -1.23%
  YoY % 8.33% 33.33% 28.57% -36.36% -26.67% 7.14% -
  Horiz. % 92.86% 85.71% 64.29% 50.00% 78.57% 107.14% 100.00%
P/EPS 24.38 22.28 12.36 15.46 12.17 21.47 4.28 33.60%
  YoY % 9.43% 80.26% -20.05% 27.03% -43.32% 401.64% -
  Horiz. % 569.63% 520.56% 288.79% 361.21% 284.35% 501.64% 100.00%
EY 4.10 4.49 8.09 6.47 8.22 4.66 23.37 -25.16%
  YoY % -8.69% -44.50% 25.04% -21.29% 76.39% -80.06% -
  Horiz. % 17.54% 19.21% 34.62% 27.69% 35.17% 19.94% 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 0.35 0.38 0.38 0.32 0.43 0.49 0.50 -5.77%
  YoY % -7.89% 0.00% 18.75% -25.58% -12.24% -2.00% -
  Horiz. % 70.00% 76.00% 76.00% 64.00% 86.00% 98.00% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 -
Price 0.5750 0.6250 0.6700 0.4700 0.5500 0.6150 0.7800 -
P/RPS 0.12 0.13 0.11 0.07 0.10 0.14 0.16 -4.68%
  YoY % -7.69% 18.18% 57.14% -30.00% -28.57% -12.50% -
  Horiz. % 75.00% 81.25% 68.75% 43.75% 62.50% 87.50% 100.00%
P/EPS 23.76 23.41 14.53 15.46 11.16 19.71 4.77 30.65%
  YoY % 1.50% 61.11% -6.02% 38.53% -43.38% 313.21% -
  Horiz. % 498.11% 490.78% 304.61% 324.11% 233.96% 413.21% 100.00%
EY 4.21 4.27 6.88 6.47 8.96 5.07 20.97 -23.46%
  YoY % -1.41% -37.94% 6.34% -27.79% 76.73% -75.82% -
  Horiz. % 20.08% 20.36% 32.81% 30.85% 42.73% 24.18% 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 0.40 0.44 0.32 0.39 0.45 0.56 -7.97%
  YoY % -15.00% -9.09% 37.50% -17.95% -13.33% -19.64% -
  Horiz. % 60.71% 71.43% 78.57% 57.14% 69.64% 80.36% 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
 
 

200  688  506  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.19-0.035 
 AT 0.090.00 
 MAHSING 1.11-0.07 
 PHB 0.03+0.005 
 IMPIANA 0.105+0.025 
 SUPERMX-C1I 0.16-0.01 
 LUSTER-WA 0.11-0.015 
 DGSB 0.21+0.015 
 DNEX 0.205-0.03 
 VC 0.05-0.01 

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!
PARTNERS & BROKERS