Highlights

[NYLEX] YoY Cumulative Quarter Result on 2013-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-May-2013  [#4]
Profit Trend QoQ -     31.75%    YoY -     -44.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 1,197,450 1,272,737 1,566,028 1,728,625 1,488,251 1,226,749 1,222,086 -0.34%
  YoY % -5.92% -18.73% -9.41% 16.15% 21.32% 0.38% -
  Horiz. % 97.98% 104.14% 128.14% 141.45% 121.78% 100.38% 100.00%
PBT 20,512 18,383 16,791 15,776 20,449 16,044 40,013 -10.53%
  YoY % 11.58% 9.48% 6.43% -22.85% 27.46% -59.90% -
  Horiz. % 51.26% 45.94% 41.96% 39.43% 51.11% 40.10% 100.00%
Tax -9,335 -13,174 -9,627 -8,753 -6,673 -2,906 -4,855 11.50%
  YoY % 29.14% -36.84% -9.99% -31.17% -129.63% 40.14% -
  Horiz. % 192.28% 271.35% 198.29% 180.29% 137.45% 59.86% 100.00%
NP 11,177 5,209 7,164 7,023 13,776 13,138 35,158 -17.37%
  YoY % 114.57% -27.29% 2.01% -49.02% 4.86% -62.63% -
  Horiz. % 31.79% 14.82% 20.38% 19.98% 39.18% 37.37% 100.00%
NP to SH 11,154 7,386 7,959 7,755 13,873 13,185 35,114 -17.38%
  YoY % 51.02% -7.20% 2.63% -44.10% 5.22% -62.45% -
  Horiz. % 31.77% 21.03% 22.67% 22.09% 39.51% 37.55% 100.00%
Tax Rate 45.51 % 71.66 % 57.33 % 55.48 % 32.63 % 18.11 % 12.13 % 24.63%
  YoY % -36.49% 25.00% 3.33% 70.03% 80.18% 49.30% -
  Horiz. % 375.19% 590.77% 472.63% 457.38% 269.00% 149.30% 100.00%
Total Cost 1,186,273 1,267,528 1,558,864 1,721,602 1,474,475 1,213,611 1,186,928 -0.01%
  YoY % -6.41% -18.69% -9.45% 16.76% 21.49% 2.25% -
  Horiz. % 99.94% 106.79% 131.34% 145.05% 124.23% 102.25% 100.00%
Net Worth 323,639 300,839 289,067 284,285 285,620 264,843 262,935 3.52%
  YoY % 7.58% 4.07% 1.68% -0.47% 7.85% 0.73% -
  Horiz. % 123.09% 114.42% 109.94% 108.12% 108.63% 100.73% 100.00%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 3,852 3,856 5,781 3,867 3,885 5,430 - -
  YoY % -0.11% -33.29% 49.47% -0.47% -28.44% 0.00% -
  Horiz. % 70.95% 71.03% 106.47% 71.23% 71.56% 100.00% -
Div Payout % 34.54 % 52.22 % 72.64 % 49.88 % 28.01 % 41.18 % - % -
  YoY % -33.86% -28.11% 45.63% 78.08% -31.98% 0.00% -
  Horiz. % 83.88% 126.81% 176.40% 121.13% 68.02% 100.00% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 323,639 300,839 289,067 284,285 285,620 264,843 262,935 3.52%
  YoY % 7.58% 4.07% 1.68% -0.47% 7.85% 0.73% -
  Horiz. % 123.09% 114.42% 109.94% 108.12% 108.63% 100.73% 100.00%
NOSH 192,642 192,845 192,711 193,391 194,299 190,534 186,479 0.54%
  YoY % -0.11% 0.07% -0.35% -0.47% 1.98% 2.17% -
  Horiz. % 103.31% 103.41% 103.34% 103.71% 104.19% 102.17% 100.00%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 0.93 % 0.41 % 0.46 % 0.41 % 0.93 % 1.07 % 2.88 % -17.16%
  YoY % 126.83% -10.87% 12.20% -55.91% -13.08% -62.85% -
  Horiz. % 32.29% 14.24% 15.97% 14.24% 32.29% 37.15% 100.00%
ROE 3.45 % 2.46 % 2.75 % 2.73 % 4.86 % 4.98 % 13.35 % -20.17%
  YoY % 40.24% -10.55% 0.73% -43.83% -2.41% -62.70% -
  Horiz. % 25.84% 18.43% 20.60% 20.45% 36.40% 37.30% 100.00%
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 621.59 659.98 812.63 893.85 765.96 643.85 655.35 -0.88%
  YoY % -5.82% -18.78% -9.09% 16.70% 18.97% -1.75% -
  Horiz. % 94.85% 100.71% 124.00% 136.39% 116.88% 98.25% 100.00%
EPS 5.79 3.83 4.13 4.01 7.14 6.92 18.83 -17.83%
  YoY % 51.17% -7.26% 2.99% -43.84% 3.18% -63.25% -
  Horiz. % 30.75% 20.34% 21.93% 21.30% 37.92% 36.75% 100.00%
DPS 2.00 2.00 3.00 2.00 2.00 2.85 0.00 -
  YoY % 0.00% -33.33% 50.00% 0.00% -29.82% 0.00% -
  Horiz. % 70.18% 70.18% 105.26% 70.18% 70.18% 100.00% -
NAPS 1.6800 1.5600 1.5000 1.4700 1.4700 1.3900 1.4100 2.96%
  YoY % 7.69% 4.00% 2.04% 0.00% 5.76% -1.42% -
  Horiz. % 119.15% 110.64% 106.38% 104.26% 104.26% 98.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 616.17 654.91 805.83 889.50 765.81 631.25 628.85 -0.34%
  YoY % -5.92% -18.73% -9.41% 16.15% 21.32% 0.38% -
  Horiz. % 97.98% 104.14% 128.14% 141.45% 121.78% 100.38% 100.00%
EPS 5.74 3.80 4.10 3.99 7.14 6.78 18.07 -17.38%
  YoY % 51.05% -7.32% 2.76% -44.12% 5.31% -62.48% -
  Horiz. % 31.77% 21.03% 22.69% 22.08% 39.51% 37.52% 100.00%
DPS 1.98 1.98 2.97 1.99 2.00 2.79 0.00 -
  YoY % 0.00% -33.33% 49.25% -0.50% -28.32% 0.00% -
  Horiz. % 70.97% 70.97% 106.45% 71.33% 71.68% 100.00% -
NAPS 1.6654 1.5480 1.4875 1.4628 1.4697 1.3628 1.3530 3.52%
  YoY % 7.58% 4.07% 1.69% -0.47% 7.84% 0.72% -
  Horiz. % 123.09% 114.41% 109.94% 108.12% 108.63% 100.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.5400 0.5550 0.6400 0.5450 0.5400 0.6100 0.7000 -
P/RPS 0.09 0.08 0.08 0.06 0.07 0.09 0.11 -3.29%
  YoY % 12.50% 0.00% 33.33% -14.29% -22.22% -18.18% -
  Horiz. % 81.82% 72.73% 72.73% 54.55% 63.64% 81.82% 100.00%
P/EPS 9.33 14.49 15.50 13.59 7.56 8.82 3.72 16.55%
  YoY % -35.61% -6.52% 14.05% 79.76% -14.29% 137.10% -
  Horiz. % 250.81% 389.52% 416.67% 365.32% 203.23% 237.10% 100.00%
EY 10.72 6.90 6.45 7.36 13.22 11.34 26.90 -14.20%
  YoY % 55.36% 6.98% -12.36% -44.33% 16.58% -57.84% -
  Horiz. % 39.85% 25.65% 23.98% 27.36% 49.14% 42.16% 100.00%
DY 3.70 3.60 4.69 3.67 3.70 4.67 0.00 -
  YoY % 2.78% -23.24% 27.79% -0.81% -20.77% 0.00% -
  Horiz. % 79.23% 77.09% 100.43% 78.59% 79.23% 100.00% -
P/NAPS 0.32 0.36 0.43 0.37 0.37 0.44 0.50 -7.16%
  YoY % -11.11% -16.28% 16.22% 0.00% -15.91% -12.00% -
  Horiz. % 64.00% 72.00% 86.00% 74.00% 74.00% 88.00% 100.00%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 -
Price 0.5250 0.5600 0.7000 0.5250 0.5600 0.5900 0.9000 -
P/RPS 0.08 0.08 0.09 0.06 0.07 0.09 0.14 -8.90%
  YoY % 0.00% -11.11% 50.00% -14.29% -22.22% -35.71% -
  Horiz. % 57.14% 57.14% 64.29% 42.86% 50.00% 64.29% 100.00%
P/EPS 9.07 14.62 16.95 13.09 7.84 8.53 4.78 11.26%
  YoY % -37.96% -13.75% 29.49% 66.96% -8.09% 78.45% -
  Horiz. % 189.75% 305.86% 354.60% 273.85% 164.02% 178.45% 100.00%
EY 11.03 6.84 5.90 7.64 12.75 11.73 20.92 -10.11%
  YoY % 61.26% 15.93% -22.77% -40.08% 8.70% -43.93% -
  Horiz. % 52.72% 32.70% 28.20% 36.52% 60.95% 56.07% 100.00%
DY 3.81 3.57 4.29 3.81 3.57 4.83 0.00 -
  YoY % 6.72% -16.78% 12.60% 6.72% -26.09% 0.00% -
  Horiz. % 78.88% 73.91% 88.82% 78.88% 73.91% 100.00% -
P/NAPS 0.31 0.36 0.47 0.36 0.38 0.42 0.64 -11.37%
  YoY % -13.89% -23.40% 30.56% -5.26% -9.52% -34.38% -
  Horiz. % 48.44% 56.25% 73.44% 56.25% 59.38% 65.62% 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.
 


 

222  248  505  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.36+0.06 
 XDL 0.105+0.005 
 HSI-C7K 0.2650.00 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers