Highlights

[NYLEX] YoY Quarter Result on 2013-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 30-Nov-2013  [#2]
Profit Trend QoQ -     55.14%    YoY -     68.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 314,354 327,259 319,169 446,601 444,005 380,668 254,428 3.58%
  YoY % -3.94% 2.53% -28.53% 0.58% 16.64% 49.62% -
  Horiz. % 123.55% 128.63% 125.45% 175.53% 174.51% 149.62% 100.00%
PBT 10,623 5,774 5,304 6,006 5,396 5,745 6,154 9.52%
  YoY % 83.98% 8.86% -11.69% 11.30% -6.07% -6.65% -
  Horiz. % 172.62% 93.83% 86.19% 97.60% 87.68% 93.35% 100.00%
Tax -4,146 -3,512 -2,349 -2,378 -3,393 -1,604 -1,230 22.43%
  YoY % -18.05% -49.51% 1.22% 29.91% -111.53% -30.41% -
  Horiz. % 337.07% 285.53% 190.98% 193.33% 275.85% 130.41% 100.00%
NP 6,477 2,262 2,955 3,628 2,003 4,141 4,924 4.67%
  YoY % 186.34% -23.45% -18.55% 81.13% -51.63% -15.90% -
  Horiz. % 131.54% 45.94% 60.01% 73.68% 40.68% 84.10% 100.00%
NP to SH 6,105 2,169 2,853 3,621 2,152 3,964 4,875 3.82%
  YoY % 181.47% -23.97% -21.21% 68.26% -45.71% -18.69% -
  Horiz. % 125.23% 44.49% 58.52% 74.28% 44.14% 81.31% 100.00%
Tax Rate 39.03 % 60.82 % 44.29 % 39.59 % 62.88 % 27.92 % 19.99 % 11.79%
  YoY % -35.83% 37.32% 11.87% -37.04% 125.21% 39.67% -
  Horiz. % 195.25% 304.25% 221.56% 198.05% 314.56% 139.67% 100.00%
Total Cost 307,877 324,997 316,214 442,973 442,002 376,527 249,504 3.56%
  YoY % -5.27% 2.78% -28.62% 0.22% 17.39% 50.91% -
  Horiz. % 123.40% 130.26% 126.74% 177.54% 177.15% 150.91% 100.00%
Net Worth 341,761 322,470 298,793 288,909 283,055 279,811 263,513 4.42%
  YoY % 5.98% 7.92% 3.42% 2.07% 1.16% 6.18% -
  Horiz. % 129.69% 122.37% 113.39% 109.64% 107.42% 106.18% 100.00%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 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
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 341,761 322,470 298,793 288,909 283,055 279,811 263,513 4.42%
  YoY % 5.98% 7.92% 3.42% 2.07% 1.16% 6.18% -
  Horiz. % 129.69% 122.37% 113.39% 109.64% 107.42% 106.18% 100.00%
NOSH 192,000 191,946 192,770 192,606 193,873 194,313 188,223 0.33%
  YoY % 0.03% -0.43% 0.09% -0.65% -0.23% 3.24% -
  Horiz. % 102.01% 101.98% 102.42% 102.33% 103.00% 103.24% 100.00%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 2.06 % 0.69 % 0.93 % 0.81 % 0.45 % 1.09 % 1.94 % 1.00%
  YoY % 198.55% -25.81% 14.81% 80.00% -58.72% -43.81% -
  Horiz. % 106.19% 35.57% 47.94% 41.75% 23.20% 56.19% 100.00%
ROE 1.79 % 0.67 % 0.95 % 1.25 % 0.76 % 1.42 % 1.85 % -0.55%
  YoY % 167.16% -29.47% -24.00% 64.47% -46.48% -23.24% -
  Horiz. % 96.76% 36.22% 51.35% 67.57% 41.08% 76.76% 100.00%
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 163.73 170.49 165.57 231.87 229.02 195.90 135.17 3.24%
  YoY % -3.97% 2.97% -28.59% 1.24% 16.91% 44.93% -
  Horiz. % 121.13% 126.13% 122.49% 171.54% 169.43% 144.93% 100.00%
EPS 3.18 1.13 1.48 1.88 1.11 2.04 2.59 3.48%
  YoY % 181.42% -23.65% -21.28% 69.37% -45.59% -21.24% -
  Horiz. % 122.78% 43.63% 57.14% 72.59% 42.86% 78.76% 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 1.7800 1.6800 1.5500 1.5000 1.4600 1.4400 1.4000 4.08%
  YoY % 5.95% 8.39% 3.33% 2.74% 1.39% 2.86% -
  Horiz. % 127.14% 120.00% 110.71% 107.14% 104.29% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 161.76 168.40 164.23 229.81 228.47 195.88 130.92 3.59%
  YoY % -3.94% 2.54% -28.54% 0.59% 16.64% 49.62% -
  Horiz. % 123.56% 128.63% 125.44% 175.53% 174.51% 149.62% 100.00%
EPS 3.14 1.12 1.47 1.86 1.11 2.04 2.51 3.80%
  YoY % 180.36% -23.81% -20.97% 67.57% -45.59% -18.73% -
  Horiz. % 125.10% 44.62% 58.57% 74.10% 44.22% 81.27% 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 1.7586 1.6593 1.5375 1.4866 1.4565 1.4398 1.3560 4.42%
  YoY % 5.98% 7.92% 3.42% 2.07% 1.16% 6.18% -
  Horiz. % 129.69% 122.37% 113.38% 109.63% 107.41% 106.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.5750 0.5850 0.6450 0.5300 0.5400 0.5500 0.6800 -
P/RPS 0.35 0.34 0.39 0.23 0.24 0.28 0.50 -5.77%
  YoY % 2.94% -12.82% 69.57% -4.17% -14.29% -44.00% -
  Horiz. % 70.00% 68.00% 78.00% 46.00% 48.00% 56.00% 100.00%
P/EPS 18.08 51.77 43.58 28.19 48.65 26.96 26.25 -6.02%
  YoY % -65.08% 18.79% 54.59% -42.06% 80.45% 2.70% -
  Horiz. % 68.88% 197.22% 166.02% 107.39% 185.33% 102.70% 100.00%
EY 5.53 1.93 2.29 3.55 2.06 3.71 3.81 6.40%
  YoY % 186.53% -15.72% -35.49% 72.33% -44.47% -2.62% -
  Horiz. % 145.14% 50.66% 60.10% 93.18% 54.07% 97.38% 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 0.32 0.35 0.42 0.35 0.37 0.38 0.49 -6.85%
  YoY % -8.57% -16.67% 20.00% -5.41% -2.63% -22.45% -
  Horiz. % 65.31% 71.43% 85.71% 71.43% 75.51% 77.55% 100.00%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 25/01/11 -
Price 0.5700 0.6200 0.6150 0.5250 0.4900 0.5800 0.7000 -
P/RPS 0.35 0.36 0.37 0.23 0.21 0.30 0.52 -6.38%
  YoY % -2.78% -2.70% 60.87% 9.52% -30.00% -42.31% -
  Horiz. % 67.31% 69.23% 71.15% 44.23% 40.38% 57.69% 100.00%
P/EPS 17.93 54.87 41.55 27.93 44.14 28.43 27.03 -6.61%
  YoY % -67.32% 32.06% 48.76% -36.72% 55.26% 5.18% -
  Horiz. % 66.33% 203.00% 153.72% 103.33% 163.30% 105.18% 100.00%
EY 5.58 1.82 2.41 3.58 2.27 3.52 3.70 7.08%
  YoY % 206.59% -24.48% -32.68% 57.71% -35.51% -4.86% -
  Horiz. % 150.81% 49.19% 65.14% 96.76% 61.35% 95.14% 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 0.32 0.37 0.40 0.35 0.34 0.40 0.50 -7.16%
  YoY % -13.51% -7.50% 14.29% 2.94% -15.00% -20.00% -
  Horiz. % 64.00% 74.00% 80.00% 70.00% 68.00% 80.00% 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.
 


 

310  280  583  1160 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.335-0.01 
 SAPNRG 0.285-0.005 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 KNM 0.4150.00 
 VSOLAR 0.09+0.005 
 GPACKET-WB 0.270.00 
 MNC 0.1150.00 
 VELESTO 0.3050.00 
 ECOWLD 0.665+0.02 

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