Highlights

[NYLEX] YoY Quarter Result on 2013-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 28-Feb-2013  [#3]
Profit Trend QoQ -     -28.21%    YoY -     1,107.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 256,358 270,601 325,701 401,469 344,531 295,378 295,527 -2.34%
  YoY % -5.26% -16.92% -18.87% 16.53% 16.64% -0.05% -
  Horiz. % 86.75% 91.57% 110.21% 135.85% 116.58% 99.95% 100.00%
PBT 2,782 1,669 4,807 3,450 1,697 4,351 10,116 -19.34%
  YoY % 66.69% -65.28% 39.33% 103.30% -61.00% -56.99% -
  Horiz. % 27.50% 16.50% 47.52% 34.10% 16.78% 43.01% 100.00%
Tax -1,914 -2,992 -1,802 -2,040 -1,487 -679 -1,085 9.91%
  YoY % 36.03% -66.04% 11.67% -37.19% -119.00% 37.42% -
  Horiz. % 176.41% 275.76% 166.08% 188.02% 137.05% 62.58% 100.00%
NP 868 -1,323 3,005 1,410 210 3,672 9,031 -32.30%
  YoY % 165.61% -144.03% 113.12% 571.43% -94.28% -59.34% -
  Horiz. % 9.61% -14.65% 33.27% 15.61% 2.33% 40.66% 100.00%
NP to SH 789 -634 2,933 1,545 128 3,548 8,850 -33.14%
  YoY % 224.45% -121.62% 89.84% 1,107.03% -96.39% -59.91% -
  Horiz. % 8.92% -7.16% 33.14% 17.46% 1.45% 40.09% 100.00%
Tax Rate 68.80 % 179.27 % 37.49 % 59.13 % 87.63 % 15.61 % 10.73 % 36.26%
  YoY % -61.62% 378.18% -36.60% -32.52% 461.37% 45.48% -
  Horiz. % 641.19% 1,670.74% 349.39% 551.07% 816.68% 145.48% 100.00%
Total Cost 255,490 271,924 322,696 400,059 344,321 291,706 286,496 -1.89%
  YoY % -6.04% -15.73% -19.34% 16.19% 18.04% 1.82% -
  Horiz. % 89.18% 94.91% 112.64% 139.64% 120.18% 101.82% 100.00%
Net Worth 321,373 297,787 291,370 283,893 257,828 260,825 261,392 3.50%
  YoY % 7.92% 2.20% 2.63% 10.11% -1.15% -0.22% -
  Horiz. % 122.95% 113.92% 111.47% 108.61% 98.64% 99.78% 100.00%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 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
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 321,373 297,787 291,370 283,893 257,828 260,825 261,392 3.50%
  YoY % 7.92% 2.20% 2.63% 10.11% -1.15% -0.22% -
  Horiz. % 122.95% 113.92% 111.47% 108.61% 98.64% 99.78% 100.00%
NOSH 192,439 192,121 192,960 193,124 182,857 191,783 186,708 0.50%
  YoY % 0.17% -0.43% -0.09% 5.62% -4.65% 2.72% -
  Horiz. % 103.07% 102.90% 103.35% 103.44% 97.94% 102.72% 100.00%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 0.34 % -0.49 % 0.92 % 0.35 % 0.06 % 1.24 % 3.06 % -30.64%
  YoY % 169.39% -153.26% 162.86% 483.33% -95.16% -59.48% -
  Horiz. % 11.11% -16.01% 30.07% 11.44% 1.96% 40.52% 100.00%
ROE 0.25 % -0.21 % 1.01 % 0.54 % 0.05 % 1.36 % 3.39 % -35.22%
  YoY % 219.05% -120.79% 87.04% 980.00% -96.32% -59.88% -
  Horiz. % 7.37% -6.19% 29.79% 15.93% 1.47% 40.12% 100.00%
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 133.22 140.85 168.79 207.88 188.42 154.02 158.28 -2.83%
  YoY % -5.42% -16.55% -18.80% 10.33% 22.33% -2.69% -
  Horiz. % 84.17% 88.99% 106.64% 131.34% 119.04% 97.31% 100.00%
EPS 0.41 -0.33 1.52 0.80 0.07 1.85 4.74 -33.47%
  YoY % 224.24% -121.71% 90.00% 1,042.86% -96.22% -60.97% -
  Horiz. % 8.65% -6.96% 32.07% 16.88% 1.48% 39.03% 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 1.6700 1.5500 1.5100 1.4700 1.4100 1.3600 1.4000 2.98%
  YoY % 7.74% 2.65% 2.72% 4.26% 3.68% -2.86% -
  Horiz. % 119.29% 110.71% 107.86% 105.00% 100.71% 97.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 131.91 139.24 167.60 206.58 177.29 151.99 152.07 -2.34%
  YoY % -5.26% -16.92% -18.87% 16.52% 16.65% -0.05% -
  Horiz. % 86.74% 91.56% 110.21% 135.85% 116.58% 99.95% 100.00%
EPS 0.41 -0.33 1.51 0.80 0.07 1.83 4.55 -33.02%
  YoY % 224.24% -121.85% 88.75% 1,042.86% -96.17% -59.78% -
  Horiz. % 9.01% -7.25% 33.19% 17.58% 1.54% 40.22% 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 1.6537 1.5323 1.4993 1.4608 1.3267 1.3421 1.3450 3.50%
  YoY % 7.92% 2.20% 2.64% 10.11% -1.15% -0.22% -
  Horiz. % 122.95% 113.93% 111.47% 108.61% 98.64% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.5900 0.5950 0.5700 0.4700 0.6000 0.6700 0.7000 -
P/RPS 0.44 0.42 0.34 0.23 0.32 0.44 0.44 -
  YoY % 4.76% 23.53% 47.83% -28.12% -27.27% 0.00% -
  Horiz. % 100.00% 95.45% 77.27% 52.27% 72.73% 100.00% 100.00%
P/EPS 143.90 -180.30 37.50 58.75 857.14 36.22 14.77 46.09%
  YoY % 179.81% -580.80% -36.17% -93.15% 2,266.48% 145.23% -
  Horiz. % 974.27% -1,220.72% 253.89% 397.77% 5,803.25% 245.23% 100.00%
EY 0.69 -0.55 2.67 1.70 0.12 2.76 6.77 -31.63%
  YoY % 225.45% -120.60% 57.06% 1,316.67% -95.65% -59.23% -
  Horiz. % 10.19% -8.12% 39.44% 25.11% 1.77% 40.77% 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 0.38 0.38 0.32 0.43 0.49 0.50 -5.77%
  YoY % -7.89% 0.00% 18.75% -25.58% -12.24% -2.00% -
  Horiz. % 70.00% 76.00% 76.00% 64.00% 86.00% 98.00% 100.00%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 27/04/10 -
Price 0.5750 0.6250 0.6700 0.4700 0.5500 0.6150 0.7800 -
P/RPS 0.43 0.44 0.40 0.23 0.29 0.40 0.49 -2.15%
  YoY % -2.27% 10.00% 73.91% -20.69% -27.50% -18.37% -
  Horiz. % 87.76% 89.80% 81.63% 46.94% 59.18% 81.63% 100.00%
P/EPS 140.24 -189.39 44.08 58.75 785.71 33.24 16.46 42.87%
  YoY % 174.05% -529.65% -24.97% -92.52% 2,263.75% 101.94% -
  Horiz. % 852.00% -1,150.61% 267.80% 356.93% 4,773.45% 201.94% 100.00%
EY 0.71 -0.53 2.27 1.70 0.13 3.01 6.08 -30.06%
  YoY % 233.96% -123.35% 33.53% 1,207.69% -95.68% -50.49% -
  Horiz. % 11.68% -8.72% 37.34% 27.96% 2.14% 49.51% 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 0.34 0.40 0.44 0.32 0.39 0.45 0.56 -7.97%
  YoY % -15.00% -9.09% 37.50% -17.95% -13.33% -19.64% -
  Horiz. % 60.71% 71.43% 78.57% 57.14% 69.64% 80.36% 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.
 


 

486  308  554  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.27+0.07 
 EKOVEST 0.935+0.065 
 BARAKAH 0.105+0.01 
 EKOVEST-WB 0.445+0.075 
 SAPNRG 0.335+0.005 
 PWORTH 0.075+0.005 
 KNM 0.175+0.005 
 IMPIANA 0.05-0.005 
 IWCITY 1.19+0.01 
 VELESTO 0.32+0.005 
Partners & Brokers