Highlights

[NYLEX] YoY Cumulative Quarter Result on 2012-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     98.31%    YoY -     -54.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 650,077 678,002 863,554 885,705 709,011 539,361 629,860 0.53%
  YoY % -4.12% -21.49% -2.50% 24.92% 31.45% -14.37% -
  Horiz. % 103.21% 107.64% 137.10% 140.62% 112.57% 85.63% 100.00%
PBT 8,942 9,922 9,494 8,747 13,563 3,716 25,300 -15.91%
  YoY % -9.88% 4.51% 8.54% -35.51% 264.99% -85.31% -
  Horiz. % 35.34% 39.22% 37.53% 34.57% 53.61% 14.69% 100.00%
Tax -5,593 -4,396 -4,023 -4,474 -3,912 -1,246 -3,725 7.01%
  YoY % -27.23% -9.27% 10.08% -14.37% -213.96% 66.55% -
  Horiz. % 150.15% 118.01% 108.00% 120.11% 105.02% 33.45% 100.00%
NP 3,349 5,526 5,471 4,273 9,651 2,470 21,575 -26.68%
  YoY % -39.40% 1.01% 28.04% -55.72% 290.73% -88.55% -
  Horiz. % 15.52% 25.61% 25.36% 19.81% 44.73% 11.45% 100.00%
NP to SH 3,880 5,778 5,955 4,341 9,459 2,355 21,552 -24.85%
  YoY % -32.85% -2.97% 37.18% -54.11% 301.66% -89.07% -
  Horiz. % 18.00% 26.81% 27.63% 20.14% 43.89% 10.93% 100.00%
Tax Rate 62.55 % 44.31 % 42.37 % 51.15 % 28.84 % 33.53 % 14.72 % 27.25%
  YoY % 41.16% 4.58% -17.17% 77.36% -13.99% 127.79% -
  Horiz. % 424.93% 301.02% 287.84% 347.49% 195.92% 227.79% 100.00%
Total Cost 646,728 672,476 858,083 881,432 699,360 536,891 608,285 1.03%
  YoY % -3.83% -21.63% -2.65% 26.03% 30.26% -11.74% -
  Horiz. % 106.32% 110.55% 141.07% 144.90% 114.97% 88.26% 100.00%
Net Worth 324,298 298,529 290,016 282,940 279,691 263,759 255,733 4.04%
  YoY % 8.63% 2.94% 2.50% 1.16% 6.04% 3.14% -
  Horiz. % 126.81% 116.73% 113.41% 110.64% 109.37% 103.14% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 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
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 324,298 298,529 290,016 282,940 279,691 263,759 255,733 4.04%
  YoY % 8.63% 2.94% 2.50% 1.16% 6.04% 3.14% -
  Horiz. % 126.81% 116.73% 113.41% 110.64% 109.37% 103.14% 100.00%
NOSH 193,034 192,600 193,344 193,794 194,229 188,400 185,313 0.68%
  YoY % 0.23% -0.38% -0.23% -0.22% 3.09% 1.67% -
  Horiz. % 104.17% 103.93% 104.33% 104.58% 104.81% 101.67% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 0.52 % 0.82 % 0.63 % 0.48 % 1.36 % 0.46 % 3.43 % -26.97%
  YoY % -36.59% 30.16% 31.25% -64.71% 195.65% -86.59% -
  Horiz. % 15.16% 23.91% 18.37% 13.99% 39.65% 13.41% 100.00%
ROE 1.20 % 1.94 % 2.05 % 1.53 % 3.38 % 0.89 % 8.43 % -27.73%
  YoY % -38.14% -5.37% 33.99% -54.73% 279.78% -89.44% -
  Horiz. % 14.23% 23.01% 24.32% 18.15% 40.09% 10.56% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 336.77 352.03 446.64 457.03 365.04 286.29 339.89 -0.15%
  YoY % -4.33% -21.18% -2.27% 25.20% 27.51% -15.77% -
  Horiz. % 99.08% 103.57% 131.41% 134.46% 107.40% 84.23% 100.00%
EPS 2.01 3.00 3.08 2.24 4.87 1.25 11.63 -25.36%
  YoY % -33.00% -2.60% 37.50% -54.00% 289.60% -89.25% -
  Horiz. % 17.28% 25.80% 26.48% 19.26% 41.87% 10.75% 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 1.6800 1.5500 1.5000 1.4600 1.4400 1.4000 1.3800 3.33%
  YoY % 8.39% 3.33% 2.74% 1.39% 2.86% 1.45% -
  Horiz. % 121.74% 112.32% 108.70% 105.80% 104.35% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 334.51 348.88 444.36 455.76 364.84 277.54 324.11 0.53%
  YoY % -4.12% -21.49% -2.50% 24.92% 31.45% -14.37% -
  Horiz. % 103.21% 107.64% 137.10% 140.62% 112.57% 85.63% 100.00%
EPS 2.00 2.97 3.06 2.23 4.87 1.21 11.09 -24.83%
  YoY % -32.66% -2.94% 37.22% -54.21% 302.48% -89.09% -
  Horiz. % 18.03% 26.78% 27.59% 20.11% 43.91% 10.91% 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 1.6687 1.5361 1.4923 1.4559 1.4392 1.3572 1.3159 4.04%
  YoY % 8.63% 2.94% 2.50% 1.16% 6.04% 3.14% -
  Horiz. % 126.81% 116.73% 113.41% 110.64% 109.37% 103.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.5850 0.6450 0.5300 0.5400 0.5500 0.6800 0.7000 -
P/RPS 0.17 0.18 0.12 0.12 0.15 0.24 0.21 -3.46%
  YoY % -5.56% 50.00% 0.00% -20.00% -37.50% 14.29% -
  Horiz. % 80.95% 85.71% 57.14% 57.14% 71.43% 114.29% 100.00%
P/EPS 29.10 21.50 17.21 24.11 11.29 54.40 6.02 30.02%
  YoY % 35.35% 24.93% -28.62% 113.55% -79.25% 803.65% -
  Horiz. % 483.39% 357.14% 285.88% 400.50% 187.54% 903.65% 100.00%
EY 3.44 4.65 5.81 4.15 8.85 1.84 16.61 -23.07%
  YoY % -26.02% -19.97% 40.00% -53.11% 380.98% -88.92% -
  Horiz. % 20.71% 28.00% 34.98% 24.98% 53.28% 11.08% 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 0.42 0.35 0.37 0.38 0.49 0.51 -6.08%
  YoY % -16.67% 20.00% -5.41% -2.63% -22.45% -3.92% -
  Horiz. % 68.63% 82.35% 68.63% 72.55% 74.51% 96.08% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 -
Price 0.6200 0.6150 0.5250 0.4900 0.5800 0.7000 0.7000 -
P/RPS 0.18 0.17 0.12 0.11 0.16 0.24 0.21 -2.54%
  YoY % 5.88% 41.67% 9.09% -31.25% -33.33% 14.29% -
  Horiz. % 85.71% 80.95% 57.14% 52.38% 76.19% 114.29% 100.00%
P/EPS 30.85 20.50 17.05 21.88 11.91 56.00 6.02 31.29%
  YoY % 50.49% 20.23% -22.07% 83.71% -78.73% 830.23% -
  Horiz. % 512.46% 340.53% 283.22% 363.46% 197.84% 930.23% 100.00%
EY 3.24 4.88 5.87 4.57 8.40 1.79 16.61 -23.84%
  YoY % -33.61% -16.87% 28.45% -45.60% 369.27% -89.22% -
  Horiz. % 19.51% 29.38% 35.34% 27.51% 50.57% 10.78% 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 0.37 0.40 0.35 0.34 0.40 0.50 0.51 -5.21%
  YoY % -7.50% 14.29% 2.94% -15.00% -20.00% -1.96% -
  Horiz. % 72.55% 78.43% 68.63% 66.67% 78.43% 98.04% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers