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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

172  448  559  1272 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.205-0.015 
 MAHSING 0.985-0.015 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.64-0.14 
 VIVOCOM 0.05+0.005 
 HWGB 0.775+0.06 
 KSTAR 0.425+0.055 

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!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Supermax: my revised target price - Koon Yew Yin Koon Yew Yin's Blog
3. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
4. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
5. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS