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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers