Highlights

[NYLEX] YoY Cumulative Quarter Result on 2014-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     49.25%    YoY -     51.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 957,209 906,435 948,603 1,189,255 1,287,174 1,053,542 834,739 2.31%
  YoY % 5.60% -4.45% -20.24% -7.61% 22.18% 26.21% -
  Horiz. % 114.67% 108.59% 113.64% 142.47% 154.20% 126.21% 100.00%
PBT 25,959 11,724 11,591 14,301 12,197 15,260 8,067 21.48%
  YoY % 121.42% 1.15% -18.95% 17.25% -20.07% 89.17% -
  Horiz. % 321.79% 145.33% 143.68% 177.28% 151.20% 189.17% 100.00%
Tax -10,267 -7,507 -7,388 -5,825 -6,514 -5,399 -1,925 32.15%
  YoY % -36.77% -1.61% -26.83% 10.58% -20.65% -180.47% -
  Horiz. % 533.35% 389.97% 383.79% 302.60% 338.39% 280.47% 100.00%
NP 15,692 4,217 4,203 8,476 5,683 9,861 6,142 16.90%
  YoY % 272.11% 0.33% -50.41% 49.15% -42.37% 60.55% -
  Horiz. % 255.49% 68.66% 68.43% 138.00% 92.53% 160.55% 100.00%
NP to SH 13,622 4,669 5,144 8,888 5,886 9,587 5,903 14.94%
  YoY % 191.75% -9.23% -42.12% 51.00% -38.60% 62.41% -
  Horiz. % 230.76% 79.10% 87.14% 150.57% 99.71% 162.41% 100.00%
Tax Rate 39.55 % 64.03 % 63.74 % 40.73 % 53.41 % 35.38 % 23.86 % 8.78%
  YoY % -38.23% 0.45% 56.49% -23.74% 50.96% 48.28% -
  Horiz. % 165.76% 268.36% 267.14% 170.70% 223.85% 148.28% 100.00%
Total Cost 941,517 902,218 944,400 1,180,779 1,281,491 1,043,681 828,597 2.15%
  YoY % 4.36% -4.47% -20.02% -7.86% 22.79% 25.96% -
  Horiz. % 113.63% 108.89% 113.98% 142.50% 154.66% 125.96% 100.00%
Net Worth 345,475 322,199 298,621 291,125 284,619 274,192 257,310 5.03%
  YoY % 7.22% 7.90% 2.57% 2.29% 3.80% 6.56% -
  Horiz. % 134.26% 125.22% 116.06% 113.14% 110.61% 106.56% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 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
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 345,475 322,199 298,621 291,125 284,619 274,192 257,310 5.03%
  YoY % 7.22% 7.90% 2.57% 2.29% 3.80% 6.56% -
  Horiz. % 134.26% 125.22% 116.06% 113.14% 110.61% 106.56% 100.00%
NOSH 191,930 192,933 192,659 192,798 193,618 194,462 189,198 0.24%
  YoY % -0.52% 0.14% -0.07% -0.42% -0.43% 2.78% -
  Horiz. % 101.44% 101.97% 101.83% 101.90% 102.34% 102.78% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 1.64 % 0.47 % 0.44 % 0.71 % 0.44 % 0.94 % 0.74 % 14.17%
  YoY % 248.94% 6.82% -38.03% 61.36% -53.19% 27.03% -
  Horiz. % 221.62% 63.51% 59.46% 95.95% 59.46% 127.03% 100.00%
ROE 3.94 % 1.45 % 1.72 % 3.05 % 2.07 % 3.50 % 2.29 % 9.46%
  YoY % 171.72% -15.70% -43.61% 47.34% -40.86% 52.84% -
  Horiz. % 172.05% 63.32% 75.11% 133.19% 90.39% 152.84% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 498.73 469.82 492.37 616.84 664.80 541.77 441.20 2.06%
  YoY % 6.15% -4.58% -20.18% -7.21% 22.71% 22.79% -
  Horiz. % 113.04% 106.49% 111.60% 139.81% 150.68% 122.79% 100.00%
EPS 7.09 2.42 2.67 4.61 3.04 4.93 3.12 14.65%
  YoY % 192.98% -9.36% -42.08% 51.64% -38.34% 58.01% -
  Horiz. % 227.24% 77.56% 85.58% 147.76% 97.44% 158.01% 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 1.8000 1.6700 1.5500 1.5100 1.4700 1.4100 1.3600 4.78%
  YoY % 7.78% 7.74% 2.65% 2.72% 4.26% 3.68% -
  Horiz. % 132.35% 122.79% 113.97% 111.03% 108.09% 103.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 492.55 466.42 488.12 611.96 662.34 542.12 429.53 2.31%
  YoY % 5.60% -4.45% -20.24% -7.61% 22.18% 26.21% -
  Horiz. % 114.67% 108.59% 113.64% 142.47% 154.20% 126.21% 100.00%
EPS 7.01 2.40 2.65 4.57 3.03 4.93 3.04 14.93%
  YoY % 192.08% -9.43% -42.01% 50.83% -38.54% 62.17% -
  Horiz. % 230.59% 78.95% 87.17% 150.33% 99.67% 162.17% 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 1.7777 1.6579 1.5366 1.4980 1.4646 1.4109 1.3240 5.03%
  YoY % 7.23% 7.89% 2.58% 2.28% 3.81% 6.56% -
  Horiz. % 134.27% 125.22% 116.06% 113.14% 110.62% 106.56% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.6950 0.5900 0.5950 0.5700 0.4700 0.6000 0.6700 -
P/RPS 0.14 0.13 0.12 0.09 0.07 0.11 0.15 -1.14%
  YoY % 7.69% 8.33% 33.33% 28.57% -36.36% -26.67% -
  Horiz. % 93.33% 86.67% 80.00% 60.00% 46.67% 73.33% 100.00%
P/EPS 9.79 24.38 22.28 12.36 15.46 12.17 21.47 -12.26%
  YoY % -59.84% 9.43% 80.26% -20.05% 27.03% -43.32% -
  Horiz. % 45.60% 113.55% 103.77% 57.57% 72.01% 56.68% 100.00%
EY 10.21 4.10 4.49 8.09 6.47 8.22 4.66 13.95%
  YoY % 149.02% -8.69% -44.50% 25.04% -21.29% 76.39% -
  Horiz. % 219.10% 87.98% 96.35% 173.61% 138.84% 176.39% 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 0.39 0.35 0.38 0.38 0.32 0.43 0.49 -3.73%
  YoY % 11.43% -7.89% 0.00% 18.75% -25.58% -12.24% -
  Horiz. % 79.59% 71.43% 77.55% 77.55% 65.31% 87.76% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 -
Price 0.8950 0.5750 0.6250 0.6700 0.4700 0.5500 0.6150 -
P/RPS 0.18 0.12 0.13 0.11 0.07 0.10 0.14 4.27%
  YoY % 50.00% -7.69% 18.18% 57.14% -30.00% -28.57% -
  Horiz. % 128.57% 85.71% 92.86% 78.57% 50.00% 71.43% 100.00%
P/EPS 12.61 23.76 23.41 14.53 15.46 11.16 19.71 -7.17%
  YoY % -46.93% 1.50% 61.11% -6.02% 38.53% -43.38% -
  Horiz. % 63.98% 120.55% 118.77% 73.72% 78.44% 56.62% 100.00%
EY 7.93 4.21 4.27 6.88 6.47 8.96 5.07 7.73%
  YoY % 88.36% -1.41% -37.94% 6.34% -27.79% 76.73% -
  Horiz. % 156.41% 83.04% 84.22% 135.70% 127.61% 176.73% 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 0.50 0.34 0.40 0.44 0.32 0.39 0.45 1.77%
  YoY % 47.06% -15.00% -9.09% 37.50% -17.95% -13.33% -
  Horiz. % 111.11% 75.56% 88.89% 97.78% 71.11% 86.67% 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
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

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