Highlights

[NYLEX] YoY Quarter Result on 2015-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 28-Feb-2015  [#3]
Profit Trend QoQ -     -122.22%    YoY -     -121.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 344,781 369,697 256,358 270,601 325,701 401,469 344,531 0.01%
  YoY % -6.74% 44.21% -5.26% -16.92% -18.87% 16.53% -
  Horiz. % 100.07% 107.30% 74.41% 78.54% 94.53% 116.53% 100.00%
PBT 7,432 12,271 2,782 1,669 4,807 3,450 1,697 27.90%
  YoY % -39.43% 341.09% 66.69% -65.28% 39.33% 103.30% -
  Horiz. % 437.95% 723.10% 163.94% 98.35% 283.26% 203.30% 100.00%
Tax -2,480 -4,124 -1,914 -2,992 -1,802 -2,040 -1,487 8.89%
  YoY % 39.86% -115.46% 36.03% -66.04% 11.67% -37.19% -
  Horiz. % 166.78% 277.34% 128.72% 201.21% 121.18% 137.19% 100.00%
NP 4,952 8,147 868 -1,323 3,005 1,410 210 69.30%
  YoY % -39.22% 838.59% 165.61% -144.03% 113.12% 571.43% -
  Horiz. % 2,358.10% 3,879.52% 413.33% -630.00% 1,430.95% 671.43% 100.00%
NP to SH 4,740 7,047 789 -634 2,933 1,545 128 82.52%
  YoY % -32.74% 793.16% 224.45% -121.62% 89.84% 1,107.03% -
  Horiz. % 3,703.12% 5,505.47% 616.41% -495.31% 2,291.41% 1,207.03% 100.00%
Tax Rate 33.37 % 33.61 % 68.80 % 179.27 % 37.49 % 59.13 % 87.63 % -14.86%
  YoY % -0.71% -51.15% -61.62% 378.18% -36.60% -32.52% -
  Horiz. % 38.08% 38.35% 78.51% 204.58% 42.78% 67.48% 100.00%
Total Cost 339,829 361,550 255,490 271,924 322,696 400,059 344,321 -0.22%
  YoY % -6.01% 41.51% -6.04% -15.73% -19.34% 16.19% -
  Horiz. % 98.70% 105.00% 74.20% 78.97% 93.72% 116.19% 100.00%
Net Worth 339,774 345,475 321,373 297,787 291,370 283,893 257,828 4.71%
  YoY % -1.65% 7.50% 7.92% 2.20% 2.63% 10.11% -
  Horiz. % 131.78% 133.99% 124.65% 115.50% 113.01% 110.11% 100.00%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 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
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 339,774 345,475 321,373 297,787 291,370 283,893 257,828 4.71%
  YoY % -1.65% 7.50% 7.92% 2.20% 2.63% 10.11% -
  Horiz. % 131.78% 133.99% 124.65% 115.50% 113.01% 110.11% 100.00%
NOSH 188,763 191,930 192,439 192,121 192,960 193,124 182,857 0.53%
  YoY % -1.65% -0.26% 0.17% -0.43% -0.09% 5.62% -
  Horiz. % 103.23% 104.96% 105.24% 105.07% 105.53% 105.62% 100.00%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 1.44 % 2.20 % 0.34 % -0.49 % 0.92 % 0.35 % 0.06 % 69.80%
  YoY % -34.55% 547.06% 169.39% -153.26% 162.86% 483.33% -
  Horiz. % 2,400.00% 3,666.67% 566.67% -816.67% 1,533.33% 583.33% 100.00%
ROE 1.40 % 2.04 % 0.25 % -0.21 % 1.01 % 0.54 % 0.05 % 74.21%
  YoY % -31.37% 716.00% 219.05% -120.79% 87.04% 980.00% -
  Horiz. % 2,800.00% 4,080.00% 500.00% -420.00% 2,020.00% 1,080.00% 100.00%
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 182.65 192.62 133.22 140.85 168.79 207.88 188.42 -0.52%
  YoY % -5.18% 44.59% -5.42% -16.55% -18.80% 10.33% -
  Horiz. % 96.94% 102.23% 70.70% 74.75% 89.58% 110.33% 100.00%
EPS 2.51 3.67 0.41 -0.33 1.52 0.80 0.07 81.54%
  YoY % -31.61% 795.12% 224.24% -121.71% 90.00% 1,042.86% -
  Horiz. % 3,585.71% 5,242.86% 585.71% -471.43% 2,171.43% 1,142.86% 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 1.8000 1.8000 1.6700 1.5500 1.5100 1.4700 1.4100 4.15%
  YoY % 0.00% 7.78% 7.74% 2.65% 2.72% 4.26% -
  Horiz. % 127.66% 127.66% 118.44% 109.93% 107.09% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 177.41 190.24 131.91 139.24 167.60 206.58 177.29 0.01%
  YoY % -6.74% 44.22% -5.26% -16.92% -18.87% 16.52% -
  Horiz. % 100.07% 107.30% 74.40% 78.54% 94.53% 116.52% 100.00%
EPS 2.44 3.63 0.41 -0.33 1.51 0.80 0.07 80.69%
  YoY % -32.78% 785.37% 224.24% -121.85% 88.75% 1,042.86% -
  Horiz. % 3,485.71% 5,185.71% 585.71% -471.43% 2,157.14% 1,142.86% 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 1.7484 1.7777 1.6537 1.5323 1.4993 1.4608 1.3267 4.71%
  YoY % -1.65% 7.50% 7.92% 2.20% 2.64% 10.11% -
  Horiz. % 131.79% 133.99% 124.65% 115.50% 113.01% 110.11% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.8000 0.6950 0.5900 0.5950 0.5700 0.4700 0.6000 -
P/RPS 0.44 0.36 0.44 0.42 0.34 0.23 0.32 5.45%
  YoY % 22.22% -18.18% 4.76% 23.53% 47.83% -28.12% -
  Horiz. % 137.50% 112.50% 137.50% 131.25% 106.25% 71.88% 100.00%
P/EPS 31.86 18.93 143.90 -180.30 37.50 58.75 857.14 -42.22%
  YoY % 68.30% -86.85% 179.81% -580.80% -36.17% -93.15% -
  Horiz. % 3.72% 2.21% 16.79% -21.04% 4.38% 6.85% 100.00%
EY 3.14 5.28 0.69 -0.55 2.67 1.70 0.12 72.26%
  YoY % -40.53% 665.22% 225.45% -120.60% 57.06% 1,316.67% -
  Horiz. % 2,616.67% 4,400.00% 575.00% -458.33% 2,225.00% 1,416.67% 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 0.44 0.39 0.35 0.38 0.38 0.32 0.43 0.38%
  YoY % 12.82% 11.43% -7.89% 0.00% 18.75% -25.58% -
  Horiz. % 102.33% 90.70% 81.40% 88.37% 88.37% 74.42% 100.00%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/04/18 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 -
Price 0.7200 0.8950 0.5750 0.6250 0.6700 0.4700 0.5500 -
P/RPS 0.39 0.46 0.43 0.44 0.40 0.23 0.29 5.06%
  YoY % -15.22% 6.98% -2.27% 10.00% 73.91% -20.69% -
  Horiz. % 134.48% 158.62% 148.28% 151.72% 137.93% 79.31% 100.00%
P/EPS 28.67 24.38 140.24 -189.39 44.08 58.75 785.71 -42.39%
  YoY % 17.60% -82.62% 174.05% -529.65% -24.97% -92.52% -
  Horiz. % 3.65% 3.10% 17.85% -24.10% 5.61% 7.48% 100.00%
EY 3.49 4.10 0.71 -0.53 2.27 1.70 0.13 73.00%
  YoY % -14.88% 477.46% 233.96% -123.35% 33.53% 1,207.69% -
  Horiz. % 2,684.62% 3,153.85% 546.15% -407.69% 1,746.15% 1,307.69% 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 0.40 0.50 0.34 0.40 0.44 0.32 0.39 0.42%
  YoY % -20.00% 47.06% -15.00% -9.09% 37.50% -17.95% -
  Horiz. % 102.56% 128.21% 87.18% 102.56% 112.82% 82.05% 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.
 


 

283  254  593  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.355+0.01 
 VSOLAR 0.09+0.005 
 SAPNRG 0.295+0.005 
 MNC-PA 0.0350.00 
 KNM 0.42+0.005 
 PWORTH 0.05+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 ECOWLD 0.67+0.025 
 VELESTO 0.3050.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers