Highlights

[NYLEX] YoY Quarter Result on 2014-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 30-Nov-2014  [#2]
Profit Trend QoQ -     -2.46%    YoY -     -21.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 363,360 314,354 327,259 319,169 446,601 444,005 380,668 -0.77%
  YoY % 15.59% -3.94% 2.53% -28.53% 0.58% 16.64% -
  Horiz. % 95.45% 82.58% 85.97% 83.84% 117.32% 116.64% 100.00%
PBT 11,001 10,623 5,774 5,304 6,006 5,396 5,745 11.42%
  YoY % 3.56% 83.98% 8.86% -11.69% 11.30% -6.07% -
  Horiz. % 191.49% 184.91% 100.50% 92.32% 104.54% 93.93% 100.00%
Tax -3,321 -4,146 -3,512 -2,349 -2,378 -3,393 -1,604 12.88%
  YoY % 19.90% -18.05% -49.51% 1.22% 29.91% -111.53% -
  Horiz. % 207.04% 258.48% 218.95% 146.45% 148.25% 211.53% 100.00%
NP 7,680 6,477 2,262 2,955 3,628 2,003 4,141 10.83%
  YoY % 18.57% 186.34% -23.45% -18.55% 81.13% -51.63% -
  Horiz. % 185.46% 156.41% 54.62% 71.36% 87.61% 48.37% 100.00%
NP to SH 7,012 6,105 2,169 2,853 3,621 2,152 3,964 9.96%
  YoY % 14.86% 181.47% -23.97% -21.21% 68.26% -45.71% -
  Horiz. % 176.89% 154.01% 54.72% 71.97% 91.35% 54.29% 100.00%
Tax Rate 30.19 % 39.03 % 60.82 % 44.29 % 39.59 % 62.88 % 27.92 % 1.31%
  YoY % -22.65% -35.83% 37.32% 11.87% -37.04% 125.21% -
  Horiz. % 108.13% 139.79% 217.84% 158.63% 141.80% 225.21% 100.00%
Total Cost 355,680 307,877 324,997 316,214 442,973 442,002 376,527 -0.94%
  YoY % 15.53% -5.27% 2.78% -28.62% 0.22% 17.39% -
  Horiz. % 94.46% 81.77% 86.31% 83.98% 117.65% 117.39% 100.00%
Net Worth 349,075 341,761 322,470 298,793 288,909 283,055 279,811 3.75%
  YoY % 2.14% 5.98% 7.92% 3.42% 2.07% 1.16% -
  Horiz. % 124.75% 122.14% 115.25% 106.78% 103.25% 101.16% 100.00%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 349,075 341,761 322,470 298,793 288,909 283,055 279,811 3.75%
  YoY % 2.14% 5.98% 7.92% 3.42% 2.07% 1.16% -
  Horiz. % 124.75% 122.14% 115.25% 106.78% 103.25% 101.16% 100.00%
NOSH 191,799 192,000 191,946 192,770 192,606 193,873 194,313 -0.22%
  YoY % -0.10% 0.03% -0.43% 0.09% -0.65% -0.23% -
  Horiz. % 98.71% 98.81% 98.78% 99.21% 99.12% 99.77% 100.00%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 2.11 % 2.06 % 0.69 % 0.93 % 0.81 % 0.45 % 1.09 % 11.63%
  YoY % 2.43% 198.55% -25.81% 14.81% 80.00% -58.72% -
  Horiz. % 193.58% 188.99% 63.30% 85.32% 74.31% 41.28% 100.00%
ROE 2.01 % 1.79 % 0.67 % 0.95 % 1.25 % 0.76 % 1.42 % 5.96%
  YoY % 12.29% 167.16% -29.47% -24.00% 64.47% -46.48% -
  Horiz. % 141.55% 126.06% 47.18% 66.90% 88.03% 53.52% 100.00%
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 189.45 163.73 170.49 165.57 231.87 229.02 195.90 -0.56%
  YoY % 15.71% -3.97% 2.97% -28.59% 1.24% 16.91% -
  Horiz. % 96.71% 83.58% 87.03% 84.52% 118.36% 116.91% 100.00%
EPS 3.66 3.18 1.13 1.48 1.88 1.11 2.04 10.22%
  YoY % 15.09% 181.42% -23.65% -21.28% 69.37% -45.59% -
  Horiz. % 179.41% 155.88% 55.39% 72.55% 92.16% 54.41% 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 1.8200 1.7800 1.6800 1.5500 1.5000 1.4600 1.4400 3.98%
  YoY % 2.25% 5.95% 8.39% 3.33% 2.74% 1.39% -
  Horiz. % 126.39% 123.61% 116.67% 107.64% 104.17% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 186.97 161.76 168.40 164.23 229.81 228.47 195.88 -0.77%
  YoY % 15.58% -3.94% 2.54% -28.54% 0.59% 16.64% -
  Horiz. % 95.45% 82.58% 85.97% 83.84% 117.32% 116.64% 100.00%
EPS 3.61 3.14 1.12 1.47 1.86 1.11 2.04 9.97%
  YoY % 14.97% 180.36% -23.81% -20.97% 67.57% -45.59% -
  Horiz. % 176.96% 153.92% 54.90% 72.06% 91.18% 54.41% 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 1.7962 1.7586 1.6593 1.5375 1.4866 1.4565 1.4398 3.75%
  YoY % 2.14% 5.98% 7.92% 3.42% 2.07% 1.16% -
  Horiz. % 124.75% 122.14% 115.25% 106.79% 103.25% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.8150 0.5750 0.5850 0.6450 0.5300 0.5400 0.5500 -
P/RPS 0.43 0.35 0.34 0.39 0.23 0.24 0.28 7.40%
  YoY % 22.86% 2.94% -12.82% 69.57% -4.17% -14.29% -
  Horiz. % 153.57% 125.00% 121.43% 139.29% 82.14% 85.71% 100.00%
P/EPS 22.29 18.08 51.77 43.58 28.19 48.65 26.96 -3.12%
  YoY % 23.29% -65.08% 18.79% 54.59% -42.06% 80.45% -
  Horiz. % 82.68% 67.06% 192.03% 161.65% 104.56% 180.45% 100.00%
EY 4.49 5.53 1.93 2.29 3.55 2.06 3.71 3.23%
  YoY % -18.81% 186.53% -15.72% -35.49% 72.33% -44.47% -
  Horiz. % 121.02% 149.06% 52.02% 61.73% 95.69% 55.53% 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 0.45 0.32 0.35 0.42 0.35 0.37 0.38 2.86%
  YoY % 40.62% -8.57% -16.67% 20.00% -5.41% -2.63% -
  Horiz. % 118.42% 84.21% 92.11% 110.53% 92.11% 97.37% 100.00%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 26/01/18 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 20/01/12 -
Price 0.8050 0.5700 0.6200 0.6150 0.5250 0.4900 0.5800 -
P/RPS 0.42 0.35 0.36 0.37 0.23 0.21 0.30 5.76%
  YoY % 20.00% -2.78% -2.70% 60.87% 9.52% -30.00% -
  Horiz. % 140.00% 116.67% 120.00% 123.33% 76.67% 70.00% 100.00%
P/EPS 22.02 17.93 54.87 41.55 27.93 44.14 28.43 -4.17%
  YoY % 22.81% -67.32% 32.06% 48.76% -36.72% 55.26% -
  Horiz. % 77.45% 63.07% 193.00% 146.15% 98.24% 155.26% 100.00%
EY 4.54 5.58 1.82 2.41 3.58 2.27 3.52 4.33%
  YoY % -18.64% 206.59% -24.48% -32.68% 57.71% -35.51% -
  Horiz. % 128.98% 158.52% 51.70% 68.47% 101.70% 64.49% 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 0.32 0.37 0.40 0.35 0.34 0.40 1.60%
  YoY % 37.50% -13.51% -7.50% 14.29% 2.94% -15.00% -
  Horiz. % 110.00% 80.00% 92.50% 100.00% 87.50% 85.00% 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.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers