Highlights

[NYLEX] YoY Cumulative Quarter Result on 2015-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     43.58%    YoY -     -7.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 1,446,375 1,337,256 1,197,450 1,272,737 1,566,028 1,728,625 1,488,251 -0.47%
  YoY % 8.16% 11.68% -5.92% -18.73% -9.41% 16.15% -
  Horiz. % 97.19% 89.85% 80.46% 85.52% 105.23% 116.15% 100.00%
PBT 30,576 36,154 20,512 18,383 16,791 15,776 20,449 6.93%
  YoY % -15.43% 76.26% 11.58% 9.48% 6.43% -22.85% -
  Horiz. % 149.52% 176.80% 100.31% 89.90% 82.11% 77.15% 100.00%
Tax -10,501 -12,393 -9,335 -13,174 -9,627 -8,753 -6,673 7.85%
  YoY % 15.27% -32.76% 29.14% -36.84% -9.99% -31.17% -
  Horiz. % 157.37% 185.72% 139.89% 197.42% 144.27% 131.17% 100.00%
NP 20,075 23,761 11,177 5,209 7,164 7,023 13,776 6.47%
  YoY % -15.51% 112.59% 114.57% -27.29% 2.01% -49.02% -
  Horiz. % 145.72% 172.48% 81.13% 37.81% 52.00% 50.98% 100.00%
NP to SH 19,093 20,386 11,154 7,386 7,959 7,755 13,873 5.46%
  YoY % -6.34% 82.77% 51.02% -7.20% 2.63% -44.10% -
  Horiz. % 137.63% 146.95% 80.40% 53.24% 57.37% 55.90% 100.00%
Tax Rate 34.34 % 34.28 % 45.51 % 71.66 % 57.33 % 55.48 % 32.63 % 0.85%
  YoY % 0.18% -24.68% -36.49% 25.00% 3.33% 70.03% -
  Horiz. % 105.24% 105.06% 139.47% 219.61% 175.70% 170.03% 100.00%
Total Cost 1,426,300 1,313,495 1,186,273 1,267,528 1,558,864 1,721,602 1,474,475 -0.55%
  YoY % 8.59% 10.72% -6.41% -18.69% -9.45% 16.76% -
  Horiz. % 96.73% 89.08% 80.45% 85.96% 105.72% 116.76% 100.00%
Net Worth 345,476 345,421 323,639 300,839 289,067 284,285 285,620 3.22%
  YoY % 0.02% 6.73% 7.58% 4.07% 1.68% -0.47% -
  Horiz. % 120.96% 120.94% 113.31% 105.33% 101.21% 99.53% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 3,755 3,838 3,852 3,856 5,781 3,867 3,885 -0.57%
  YoY % -2.16% -0.38% -0.11% -33.29% 49.47% -0.47% -
  Horiz. % 96.63% 98.77% 99.15% 99.25% 148.77% 99.53% 100.00%
Div Payout % 19.67 % 18.83 % 34.54 % 52.22 % 72.64 % 49.88 % 28.01 % -5.72%
  YoY % 4.46% -45.48% -33.86% -28.11% 45.63% 78.08% -
  Horiz. % 70.22% 67.23% 123.31% 186.43% 259.34% 178.08% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 345,476 345,421 323,639 300,839 289,067 284,285 285,620 3.22%
  YoY % 0.02% 6.73% 7.58% 4.07% 1.68% -0.47% -
  Horiz. % 120.96% 120.94% 113.31% 105.33% 101.21% 99.53% 100.00%
NOSH 187,758 191,900 192,642 192,845 192,711 193,391 194,299 -0.57%
  YoY % -2.16% -0.38% -0.11% 0.07% -0.35% -0.47% -
  Horiz. % 96.63% 98.77% 99.15% 99.25% 99.18% 99.53% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 1.39 % 1.78 % 0.93 % 0.41 % 0.46 % 0.41 % 0.93 % 6.92%
  YoY % -21.91% 91.40% 126.83% -10.87% 12.20% -55.91% -
  Horiz. % 149.46% 191.40% 100.00% 44.09% 49.46% 44.09% 100.00%
ROE 5.53 % 5.90 % 3.45 % 2.46 % 2.75 % 2.73 % 4.86 % 2.17%
  YoY % -6.27% 71.01% 40.24% -10.55% 0.73% -43.83% -
  Horiz. % 113.79% 121.40% 70.99% 50.62% 56.58% 56.17% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 770.34 696.85 621.59 659.98 812.63 893.85 765.96 0.10%
  YoY % 10.55% 12.11% -5.82% -18.78% -9.09% 16.70% -
  Horiz. % 100.57% 90.98% 81.15% 86.16% 106.09% 116.70% 100.00%
EPS 10.05 10.62 5.79 3.83 4.13 4.01 7.14 5.86%
  YoY % -5.37% 83.42% 51.17% -7.26% 2.99% -43.84% -
  Horiz. % 140.76% 148.74% 81.09% 53.64% 57.84% 56.16% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.00% 100.00% 100.00%
NAPS 1.8400 1.8000 1.6800 1.5600 1.5000 1.4700 1.4700 3.81%
  YoY % 2.22% 7.14% 7.69% 4.00% 2.04% 0.00% -
  Horiz. % 125.17% 122.45% 114.29% 106.12% 102.04% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 744.26 688.11 616.17 654.91 805.83 889.50 765.81 -0.47%
  YoY % 8.16% 11.68% -5.92% -18.73% -9.41% 16.15% -
  Horiz. % 97.19% 89.85% 80.46% 85.52% 105.23% 116.15% 100.00%
EPS 9.82 10.49 5.74 3.80 4.10 3.99 7.14 5.45%
  YoY % -6.39% 82.75% 51.05% -7.32% 2.76% -44.12% -
  Horiz. % 137.54% 146.92% 80.39% 53.22% 57.42% 55.88% 100.00%
DPS 1.93 1.97 1.98 1.98 2.97 1.99 2.00 -0.59%
  YoY % -2.03% -0.51% 0.00% -33.33% 49.25% -0.50% -
  Horiz. % 96.50% 98.50% 99.00% 99.00% 148.50% 99.50% 100.00%
NAPS 1.7777 1.7774 1.6654 1.5480 1.4875 1.4628 1.4697 3.22%
  YoY % 0.02% 6.73% 7.58% 4.07% 1.69% -0.47% -
  Horiz. % 120.96% 120.94% 113.32% 105.33% 101.21% 99.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.6300 0.9550 0.5400 0.5550 0.6400 0.5450 0.5400 -
P/RPS 0.08 0.14 0.09 0.08 0.08 0.06 0.07 2.25%
  YoY % -42.86% 55.56% 12.50% 0.00% 33.33% -14.29% -
  Horiz. % 114.29% 200.00% 128.57% 114.29% 114.29% 85.71% 100.00%
P/EPS 6.20 8.99 9.33 14.49 15.50 13.59 7.56 -3.25%
  YoY % -31.03% -3.64% -35.61% -6.52% 14.05% 79.76% -
  Horiz. % 82.01% 118.92% 123.41% 191.67% 205.03% 179.76% 100.00%
EY 16.14 11.12 10.72 6.90 6.45 7.36 13.22 3.38%
  YoY % 45.14% 3.73% 55.36% 6.98% -12.36% -44.33% -
  Horiz. % 122.09% 84.11% 81.09% 52.19% 48.79% 55.67% 100.00%
DY 3.17 2.09 3.70 3.60 4.69 3.67 3.70 -2.54%
  YoY % 51.67% -43.51% 2.78% -23.24% 27.79% -0.81% -
  Horiz. % 85.68% 56.49% 100.00% 97.30% 126.76% 99.19% 100.00%
P/NAPS 0.34 0.53 0.32 0.36 0.43 0.37 0.37 -1.40%
  YoY % -35.85% 65.62% -11.11% -16.28% 16.22% 0.00% -
  Horiz. % 91.89% 143.24% 86.49% 97.30% 116.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 -
Price 0.7100 1.0700 0.5250 0.5600 0.7000 0.5250 0.5600 -
P/RPS 0.09 0.15 0.08 0.08 0.09 0.06 0.07 4.28%
  YoY % -40.00% 87.50% 0.00% -11.11% 50.00% -14.29% -
  Horiz. % 128.57% 214.29% 114.29% 114.29% 128.57% 85.71% 100.00%
P/EPS 6.98 10.07 9.07 14.62 16.95 13.09 7.84 -1.92%
  YoY % -30.69% 11.03% -37.96% -13.75% 29.49% 66.96% -
  Horiz. % 89.03% 128.44% 115.69% 186.48% 216.20% 166.96% 100.00%
EY 14.32 9.93 11.03 6.84 5.90 7.64 12.75 1.95%
  YoY % 44.21% -9.97% 61.26% 15.93% -22.77% -40.08% -
  Horiz. % 112.31% 77.88% 86.51% 53.65% 46.27% 59.92% 100.00%
DY 2.82 1.87 3.81 3.57 4.29 3.81 3.57 -3.85%
  YoY % 50.80% -50.92% 6.72% -16.78% 12.60% 6.72% -
  Horiz. % 78.99% 52.38% 106.72% 100.00% 120.17% 106.72% 100.00%
P/NAPS 0.39 0.59 0.31 0.36 0.47 0.36 0.38 0.43%
  YoY % -33.90% 90.32% -13.89% -23.40% 30.56% -5.26% -
  Horiz. % 102.63% 155.26% 81.58% 94.74% 123.68% 94.74% 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.
 


 

265  282  484  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers