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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

184  447  576  1244 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.095+0.005 
 MAHSING 0.99-0.01 
 DATAPRP 0.20-0.02 
 KSTAR 0.45+0.08 
 DGSB 0.22+0.005 
 VIVOCOM 0.0450.00 
 SUPERMX 9.77-0.01 
 SUPERMX-C1I 0.1550.00 
 HWGB 0.77+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