Highlights

[NYLEX] YoY Quarter Result on 2012-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 30-Nov-2012  [#2]
Profit Trend QoQ -     -1.69%    YoY -     -45.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 327,259 319,169 446,601 444,005 380,668 254,428 297,833 1.58%
  YoY % 2.53% -28.53% 0.58% 16.64% 49.62% -14.57% -
  Horiz. % 109.88% 107.16% 149.95% 149.08% 127.81% 85.43% 100.00%
PBT 5,774 5,304 6,006 5,396 5,745 6,154 10,257 -9.13%
  YoY % 8.86% -11.69% 11.30% -6.07% -6.65% -40.00% -
  Horiz. % 56.29% 51.71% 58.56% 52.61% 56.01% 60.00% 100.00%
Tax -3,512 -2,349 -2,378 -3,393 -1,604 -1,230 -1,078 21.74%
  YoY % -49.51% 1.22% 29.91% -111.53% -30.41% -14.10% -
  Horiz. % 325.79% 217.90% 220.59% 314.75% 148.79% 114.10% 100.00%
NP 2,262 2,955 3,628 2,003 4,141 4,924 9,179 -20.81%
  YoY % -23.45% -18.55% 81.13% -51.63% -15.90% -46.36% -
  Horiz. % 24.64% 32.19% 39.53% 21.82% 45.11% 53.64% 100.00%
NP to SH 2,169 2,853 3,621 2,152 3,964 4,875 9,203 -21.40%
  YoY % -23.97% -21.21% 68.26% -45.71% -18.69% -47.03% -
  Horiz. % 23.57% 31.00% 39.35% 23.38% 43.07% 52.97% 100.00%
Tax Rate 60.82 % 44.29 % 39.59 % 62.88 % 27.92 % 19.99 % 10.51 % 33.97%
  YoY % 37.32% 11.87% -37.04% 125.21% 39.67% 90.20% -
  Horiz. % 578.69% 421.41% 376.69% 598.29% 265.65% 190.20% 100.00%
Total Cost 324,997 316,214 442,973 442,002 376,527 249,504 288,654 2.00%
  YoY % 2.78% -28.62% 0.22% 17.39% 50.91% -13.56% -
  Horiz. % 112.59% 109.55% 153.46% 153.13% 130.44% 86.44% 100.00%
Net Worth 322,470 298,793 288,909 283,055 279,811 263,513 255,536 3.95%
  YoY % 7.92% 3.42% 2.07% 1.16% 6.18% 3.12% -
  Horiz. % 126.19% 116.93% 113.06% 110.77% 109.50% 103.12% 100.00%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 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
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 322,470 298,793 288,909 283,055 279,811 263,513 255,536 3.95%
  YoY % 7.92% 3.42% 2.07% 1.16% 6.18% 3.12% -
  Horiz. % 126.19% 116.93% 113.06% 110.77% 109.50% 103.12% 100.00%
NOSH 191,946 192,770 192,606 193,873 194,313 188,223 185,171 0.60%
  YoY % -0.43% 0.09% -0.65% -0.23% 3.24% 1.65% -
  Horiz. % 103.66% 104.10% 104.02% 104.70% 104.94% 101.65% 100.00%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 0.69 % 0.93 % 0.81 % 0.45 % 1.09 % 1.94 % 3.08 % -22.06%
  YoY % -25.81% 14.81% 80.00% -58.72% -43.81% -37.01% -
  Horiz. % 22.40% 30.19% 26.30% 14.61% 35.39% 62.99% 100.00%
ROE 0.67 % 0.95 % 1.25 % 0.76 % 1.42 % 1.85 % 3.60 % -24.43%
  YoY % -29.47% -24.00% 64.47% -46.48% -23.24% -48.61% -
  Horiz. % 18.61% 26.39% 34.72% 21.11% 39.44% 51.39% 100.00%
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 170.49 165.57 231.87 229.02 195.90 135.17 160.84 0.98%
  YoY % 2.97% -28.59% 1.24% 16.91% 44.93% -15.96% -
  Horiz. % 106.00% 102.94% 144.16% 142.39% 121.80% 84.04% 100.00%
EPS 1.13 1.48 1.88 1.11 2.04 2.59 4.97 -21.87%
  YoY % -23.65% -21.28% 69.37% -45.59% -21.24% -47.89% -
  Horiz. % 22.74% 29.78% 37.83% 22.33% 41.05% 52.11% 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 1.6800 1.5500 1.5000 1.4600 1.4400 1.4000 1.3800 3.33%
  YoY % 8.39% 3.33% 2.74% 1.39% 2.86% 1.45% -
  Horiz. % 121.74% 112.32% 108.70% 105.80% 104.35% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 168.40 164.23 229.81 228.47 195.88 130.92 153.26 1.58%
  YoY % 2.54% -28.54% 0.59% 16.64% 49.62% -14.58% -
  Horiz. % 109.88% 107.16% 149.95% 149.07% 127.81% 85.42% 100.00%
EPS 1.12 1.47 1.86 1.11 2.04 2.51 4.74 -21.36%
  YoY % -23.81% -20.97% 67.57% -45.59% -18.73% -47.05% -
  Horiz. % 23.63% 31.01% 39.24% 23.42% 43.04% 52.95% 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 1.6593 1.5375 1.4866 1.4565 1.4398 1.3560 1.3149 3.95%
  YoY % 7.92% 3.42% 2.07% 1.16% 6.18% 3.13% -
  Horiz. % 126.19% 116.93% 113.06% 110.77% 109.50% 103.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.5850 0.6450 0.5300 0.5400 0.5500 0.6800 0.7000 -
P/RPS 0.34 0.39 0.23 0.24 0.28 0.50 0.44 -4.20%
  YoY % -12.82% 69.57% -4.17% -14.29% -44.00% 13.64% -
  Horiz. % 77.27% 88.64% 52.27% 54.55% 63.64% 113.64% 100.00%
P/EPS 51.77 43.58 28.19 48.65 26.96 26.25 14.08 24.22%
  YoY % 18.79% 54.59% -42.06% 80.45% 2.70% 86.43% -
  Horiz. % 367.68% 309.52% 200.21% 345.53% 191.48% 186.43% 100.00%
EY 1.93 2.29 3.55 2.06 3.71 3.81 7.10 -19.51%
  YoY % -15.72% -35.49% 72.33% -44.47% -2.62% -46.34% -
  Horiz. % 27.18% 32.25% 50.00% 29.01% 52.25% 53.66% 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 0.42 0.35 0.37 0.38 0.49 0.51 -6.08%
  YoY % -16.67% 20.00% -5.41% -2.63% -22.45% -3.92% -
  Horiz. % 68.63% 82.35% 68.63% 72.55% 74.51% 96.08% 100.00%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 26/01/10 -
Price 0.6200 0.6150 0.5250 0.4900 0.5800 0.7000 0.7000 -
P/RPS 0.36 0.37 0.23 0.21 0.30 0.52 0.44 -3.29%
  YoY % -2.70% 60.87% 9.52% -30.00% -42.31% 18.18% -
  Horiz. % 81.82% 84.09% 52.27% 47.73% 68.18% 118.18% 100.00%
P/EPS 54.87 41.55 27.93 44.14 28.43 27.03 14.08 25.43%
  YoY % 32.06% 48.76% -36.72% 55.26% 5.18% 91.97% -
  Horiz. % 389.70% 295.10% 198.37% 313.49% 201.92% 191.97% 100.00%
EY 1.82 2.41 3.58 2.27 3.52 3.70 7.10 -20.29%
  YoY % -24.48% -32.68% 57.71% -35.51% -4.86% -47.89% -
  Horiz. % 25.63% 33.94% 50.42% 31.97% 49.58% 52.11% 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 0.37 0.40 0.35 0.34 0.40 0.50 0.51 -5.21%
  YoY % -7.50% 14.29% 2.94% -15.00% -20.00% -1.96% -
  Horiz. % 72.55% 78.43% 68.63% 66.67% 78.43% 98.04% 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.
 


 

260  304  508  1191 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers