Highlights

[NYLEX] YoY Cumulative Quarter Result on 2012-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     44.71%    YoY -     5.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 1,272,737 1,566,028 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 -1.17%
  YoY % -18.73% -9.41% 16.15% 21.32% 0.38% -10.54% -
  Horiz. % 93.17% 114.64% 126.54% 108.95% 89.80% 89.46% 100.00%
PBT 18,383 16,791 15,776 20,449 16,044 40,013 10,376 10.00%
  YoY % 9.48% 6.43% -22.85% 27.46% -59.90% 285.63% -
  Horiz. % 177.17% 161.83% 152.04% 197.08% 154.63% 385.63% 100.00%
Tax -13,174 -9,627 -8,753 -6,673 -2,906 -4,855 242 -
  YoY % -36.84% -9.99% -31.17% -129.63% 40.14% -2,106.20% -
  Horiz. % -5,443.80% -3,978.10% -3,616.94% -2,757.44% -1,200.83% -2,006.20% 100.00%
NP 5,209 7,164 7,023 13,776 13,138 35,158 10,618 -11.19%
  YoY % -27.29% 2.01% -49.02% 4.86% -62.63% 231.12% -
  Horiz. % 49.06% 67.47% 66.14% 129.74% 123.73% 331.12% 100.00%
NP to SH 7,386 7,959 7,755 13,873 13,185 35,114 14,706 -10.84%
  YoY % -7.20% 2.63% -44.10% 5.22% -62.45% 138.77% -
  Horiz. % 50.22% 54.12% 52.73% 94.34% 89.66% 238.77% 100.00%
Tax Rate 71.66 % 57.33 % 55.48 % 32.63 % 18.11 % 12.13 % -2.33 % -
  YoY % 25.00% 3.33% 70.03% 80.18% 49.30% 620.60% -
  Horiz. % -3,075.54% -2,460.52% -2,381.12% -1,400.43% -777.25% -520.60% 100.00%
Total Cost 1,267,528 1,558,864 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 -1.11%
  YoY % -18.69% -9.45% 16.76% 21.49% 2.25% -12.43% -
  Horiz. % 93.52% 115.01% 127.02% 108.78% 89.54% 87.57% 100.00%
Net Worth 300,839 289,067 284,285 285,620 264,843 262,935 228,320 4.70%
  YoY % 4.07% 1.68% -0.47% 7.85% 0.73% 15.16% -
  Horiz. % 131.76% 126.61% 124.51% 125.10% 116.00% 115.16% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 3,856 5,781 3,867 3,885 5,430 - - -
  YoY % -33.29% 49.47% -0.47% -28.44% 0.00% 0.00% -
  Horiz. % 71.03% 106.47% 71.23% 71.56% 100.00% - -
Div Payout % 52.22 % 72.64 % 49.88 % 28.01 % 41.18 % - % - % -
  YoY % -28.11% 45.63% 78.08% -31.98% 0.00% 0.00% -
  Horiz. % 126.81% 176.40% 121.13% 68.02% 100.00% - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 300,839 289,067 284,285 285,620 264,843 262,935 228,320 4.70%
  YoY % 4.07% 1.68% -0.47% 7.85% 0.73% 15.16% -
  Horiz. % 131.76% 126.61% 124.51% 125.10% 116.00% 115.16% 100.00%
NOSH 192,845 192,711 193,391 194,299 190,534 186,479 179,779 1.18%
  YoY % 0.07% -0.35% -0.47% 1.98% 2.17% 3.73% -
  Horiz. % 107.27% 107.19% 107.57% 108.08% 105.98% 103.73% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.41 % 0.46 % 0.41 % 0.93 % 1.07 % 2.88 % 0.78 % -10.16%
  YoY % -10.87% 12.20% -55.91% -13.08% -62.85% 269.23% -
  Horiz. % 52.56% 58.97% 52.56% 119.23% 137.18% 369.23% 100.00%
ROE 2.46 % 2.75 % 2.73 % 4.86 % 4.98 % 13.35 % 6.44 % -14.81%
  YoY % -10.55% 0.73% -43.83% -2.41% -62.70% 107.30% -
  Horiz. % 38.20% 42.70% 42.39% 75.47% 77.33% 207.30% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 659.98 812.63 893.85 765.96 643.85 655.35 759.83 -2.32%
  YoY % -18.78% -9.09% 16.70% 18.97% -1.75% -13.75% -
  Horiz. % 86.86% 106.95% 117.64% 100.81% 84.74% 86.25% 100.00%
EPS 3.83 4.13 4.01 7.14 6.92 18.83 8.18 -11.87%
  YoY % -7.26% 2.99% -43.84% 3.18% -63.25% 130.20% -
  Horiz. % 46.82% 50.49% 49.02% 87.29% 84.60% 230.20% 100.00%
DPS 2.00 3.00 2.00 2.00 2.85 0.00 0.00 -
  YoY % -33.33% 50.00% 0.00% -29.82% 0.00% 0.00% -
  Horiz. % 70.18% 105.26% 70.18% 70.18% 100.00% - -
NAPS 1.5600 1.5000 1.4700 1.4700 1.3900 1.4100 1.2700 3.49%
  YoY % 4.00% 2.04% 0.00% 5.76% -1.42% 11.02% -
  Horiz. % 122.83% 118.11% 115.75% 115.75% 109.45% 111.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 654.91 805.83 889.50 765.81 631.25 628.85 702.92 -1.17%
  YoY % -18.73% -9.41% 16.15% 21.32% 0.38% -10.54% -
  Horiz. % 93.17% 114.64% 126.54% 108.95% 89.80% 89.46% 100.00%
EPS 3.80 4.10 3.99 7.14 6.78 18.07 7.57 -10.85%
  YoY % -7.32% 2.76% -44.12% 5.31% -62.48% 138.71% -
  Horiz. % 50.20% 54.16% 52.71% 94.32% 89.56% 238.71% 100.00%
DPS 1.98 2.97 1.99 2.00 2.79 0.00 0.00 -
  YoY % -33.33% 49.25% -0.50% -28.32% 0.00% 0.00% -
  Horiz. % 70.97% 106.45% 71.33% 71.68% 100.00% - -
NAPS 1.5480 1.4875 1.4628 1.4697 1.3628 1.3530 1.1749 4.70%
  YoY % 4.07% 1.69% -0.47% 7.84% 0.72% 15.16% -
  Horiz. % 131.76% 126.61% 124.50% 125.09% 115.99% 115.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.5550 0.6400 0.5450 0.5400 0.6100 0.7000 0.5400 -
P/RPS 0.08 0.08 0.06 0.07 0.09 0.11 0.07 2.25%
  YoY % 0.00% 33.33% -14.29% -22.22% -18.18% 57.14% -
  Horiz. % 114.29% 114.29% 85.71% 100.00% 128.57% 157.14% 100.00%
P/EPS 14.49 15.50 13.59 7.56 8.82 3.72 6.60 14.00%
  YoY % -6.52% 14.05% 79.76% -14.29% 137.10% -43.64% -
  Horiz. % 219.55% 234.85% 205.91% 114.55% 133.64% 56.36% 100.00%
EY 6.90 6.45 7.36 13.22 11.34 26.90 15.15 -12.28%
  YoY % 6.98% -12.36% -44.33% 16.58% -57.84% 77.56% -
  Horiz. % 45.54% 42.57% 48.58% 87.26% 74.85% 177.56% 100.00%
DY 3.60 4.69 3.67 3.70 4.67 0.00 0.00 -
  YoY % -23.24% 27.79% -0.81% -20.77% 0.00% 0.00% -
  Horiz. % 77.09% 100.43% 78.59% 79.23% 100.00% - -
P/NAPS 0.36 0.43 0.37 0.37 0.44 0.50 0.43 -2.92%
  YoY % -16.28% 16.22% 0.00% -15.91% -12.00% 16.28% -
  Horiz. % 83.72% 100.00% 86.05% 86.05% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 -
Price 0.5600 0.7000 0.5250 0.5600 0.5900 0.9000 0.6600 -
P/RPS 0.08 0.09 0.06 0.07 0.09 0.14 0.09 -1.94%
  YoY % -11.11% 50.00% -14.29% -22.22% -35.71% 55.56% -
  Horiz. % 88.89% 100.00% 66.67% 77.78% 100.00% 155.56% 100.00%
P/EPS 14.62 16.95 13.09 7.84 8.53 4.78 8.07 10.41%
  YoY % -13.75% 29.49% 66.96% -8.09% 78.45% -40.77% -
  Horiz. % 181.16% 210.04% 162.21% 97.15% 105.70% 59.23% 100.00%
EY 6.84 5.90 7.64 12.75 11.73 20.92 12.39 -9.42%
  YoY % 15.93% -22.77% -40.08% 8.70% -43.93% 68.85% -
  Horiz. % 55.21% 47.62% 61.66% 102.91% 94.67% 168.85% 100.00%
DY 3.57 4.29 3.81 3.57 4.83 0.00 0.00 -
  YoY % -16.78% 12.60% 6.72% -26.09% 0.00% 0.00% -
  Horiz. % 73.91% 88.82% 78.88% 73.91% 100.00% - -
P/NAPS 0.36 0.47 0.36 0.38 0.42 0.64 0.52 -5.94%
  YoY % -23.40% 30.56% -5.26% -9.52% -34.38% 23.08% -
  Horiz. % 69.23% 90.38% 69.23% 73.08% 80.77% 123.08% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

113  811  448  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.255-0.055 
 PASUKGB 0.09-0.035 
 VSOLAR 0.04-0.005 
 XOX 0.18-0.005 
 IRIS 0.255-0.065 
 BINTAI 0.685-0.09 
 PHB 0.0250.00 
 IKHMAS 0.175-0.01 
 FINTEC 0.10-0.01 

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