Highlights

[NYLEX] YoY Quarter Result on 2013-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2013
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-Aug-2013  [#1]
Profit Trend QoQ -     24.88%    YoY -     6.62%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 273,158 322,818 358,833 416,953 441,700 328,343 284,933 -0.70%
  YoY % -15.38% -10.04% -13.94% -5.60% 34.52% 15.24% -
  Horiz. % 95.87% 113.30% 125.94% 146.33% 155.02% 115.24% 100.00%
PBT 3,065 3,168 4,618 3,488 3,351 7,818 -2,438 -
  YoY % -3.25% -31.40% 32.40% 4.09% -57.14% 420.67% -
  Horiz. % -125.72% -129.94% -189.42% -143.07% -137.45% -320.67% 100.00%
Tax -1,997 -2,081 -2,047 -1,645 -1,081 -2,308 -16 123.39%
  YoY % 4.04% -1.66% -24.44% -52.17% 53.16% -14,325.00% -
  Horiz. % 12,481.25% 13,006.25% 12,793.75% 10,281.25% 6,756.25% 14,425.00% 100.00%
NP 1,068 1,087 2,571 1,843 2,270 5,510 -2,454 -
  YoY % -1.75% -57.72% 39.50% -18.81% -58.80% 324.53% -
  Horiz. % -43.52% -44.30% -104.77% -75.10% -92.50% -224.53% 100.00%
NP to SH 470 1,711 2,925 2,334 2,189 5,495 -2,520 -
  YoY % -72.53% -41.50% 25.32% 6.62% -60.16% 318.06% -
  Horiz. % -18.65% -67.90% -116.07% -92.62% -86.87% -218.06% 100.00%
Tax Rate 65.15 % 65.69 % 44.33 % 47.16 % 32.26 % 29.52 % - % -
  YoY % -0.82% 48.18% -6.00% 46.19% 9.28% 0.00% -
  Horiz. % 220.70% 222.53% 150.17% 159.76% 109.28% 100.00% -
Total Cost 272,090 321,731 356,262 415,110 439,430 322,833 287,387 -0.91%
  YoY % -15.43% -9.69% -14.18% -5.53% 36.12% 12.33% -
  Horiz. % 94.68% 111.95% 123.97% 144.44% 152.91% 112.33% 100.00%
Net Worth 328,999 317,207 288,651 291,267 284,763 271,837 257,641 4.16%
  YoY % 3.72% 9.89% -0.90% 2.28% 4.76% 5.51% -
  Horiz. % 127.70% 123.12% 112.04% 113.05% 110.53% 105.51% 100.00%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 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
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 328,999 317,207 288,651 291,267 284,763 271,837 257,641 4.16%
  YoY % 3.72% 9.89% -0.90% 2.28% 4.76% 5.51% -
  Horiz. % 127.70% 123.12% 112.04% 113.05% 110.53% 105.51% 100.00%
NOSH 195,833 192,247 192,434 192,892 193,716 194,169 188,059 0.68%
  YoY % 1.87% -0.10% -0.24% -0.43% -0.23% 3.25% -
  Horiz. % 104.13% 102.23% 102.33% 102.57% 103.01% 103.25% 100.00%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 0.39 % 0.34 % 0.72 % 0.44 % 0.51 % 1.68 % -0.86 % -
  YoY % 14.71% -52.78% 63.64% -13.73% -69.64% 295.35% -
  Horiz. % -45.35% -39.53% -83.72% -51.16% -59.30% -195.35% 100.00%
ROE 0.14 % 0.54 % 1.01 % 0.80 % 0.77 % 2.02 % -0.98 % -
  YoY % -74.07% -46.53% 26.25% 3.90% -61.88% 306.12% -
  Horiz. % -14.29% -55.10% -103.06% -81.63% -78.57% -206.12% 100.00%
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 139.48 167.92 186.47 216.16 228.01 169.10 151.51 -1.37%
  YoY % -16.94% -9.95% -13.74% -5.20% 34.84% 11.61% -
  Horiz. % 92.06% 110.83% 123.07% 142.67% 150.49% 111.61% 100.00%
EPS 0.24 0.89 1.52 1.21 1.13 2.83 -1.34 -
  YoY % -73.03% -41.45% 25.62% 7.08% -60.07% 311.19% -
  Horiz. % -17.91% -66.42% -113.43% -90.30% -84.33% -211.19% 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 1.6500 1.5000 1.5100 1.4700 1.4000 1.3700 3.45%
  YoY % 1.82% 10.00% -0.66% 2.72% 5.00% 2.19% -
  Horiz. % 122.63% 120.44% 109.49% 110.22% 107.30% 102.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 140.56 166.11 184.64 214.55 227.29 168.96 146.62 -0.70%
  YoY % -15.38% -10.04% -13.94% -5.61% 34.52% 15.24% -
  Horiz. % 95.87% 113.29% 125.93% 146.33% 155.02% 115.24% 100.00%
EPS 0.24 0.88 1.51 1.20 1.13 2.83 -1.30 -
  YoY % -72.73% -41.72% 25.83% 6.19% -60.07% 317.69% -
  Horiz. % -18.46% -67.69% -116.15% -92.31% -86.92% -217.69% 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 1.6929 1.6323 1.4853 1.4988 1.4653 1.3988 1.3257 4.16%
  YoY % 3.71% 9.90% -0.90% 2.29% 4.75% 5.51% -
  Horiz. % 127.70% 123.13% 112.04% 113.06% 110.53% 105.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.5750 0.4900 0.6550 0.4900 0.5500 0.5500 0.7300 -
P/RPS 0.41 0.29 0.35 0.23 0.24 0.33 0.48 -2.59%
  YoY % 41.38% -17.14% 52.17% -4.17% -27.27% -31.25% -
  Horiz. % 85.42% 60.42% 72.92% 47.92% 50.00% 68.75% 100.00%
P/EPS 239.58 55.06 43.09 40.50 48.67 19.43 -54.48 -
  YoY % 335.13% 27.78% 6.40% -16.79% 150.49% 135.66% -
  Horiz. % -439.76% -101.06% -79.09% -74.34% -89.34% -35.66% 100.00%
EY 0.42 1.82 2.32 2.47 2.05 5.15 -1.84 -
  YoY % -76.92% -21.55% -6.07% 20.49% -60.19% 379.89% -
  Horiz. % -22.83% -98.91% -126.09% -134.24% -111.41% -279.89% 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 0.34 0.30 0.44 0.32 0.37 0.39 0.53 -7.13%
  YoY % 13.33% -31.82% 37.50% -13.51% -5.13% -26.42% -
  Horiz. % 64.15% 56.60% 83.02% 60.38% 69.81% 73.58% 100.00%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 -
Price 0.7250 0.5650 0.5750 0.5200 0.5400 0.5200 0.7900 -
P/RPS 0.52 0.34 0.31 0.24 0.24 0.31 0.52 -
  YoY % 52.94% 9.68% 29.17% 0.00% -22.58% -40.38% -
  Horiz. % 100.00% 65.38% 59.62% 46.15% 46.15% 59.62% 100.00%
P/EPS 302.08 63.48 37.83 42.98 47.79 18.37 -58.96 -
  YoY % 375.87% 67.80% -11.98% -10.06% 160.15% 131.16% -
  Horiz. % -512.35% -107.67% -64.16% -72.90% -81.05% -31.16% 100.00%
EY 0.33 1.58 2.64 2.33 2.09 5.44 -1.70 -
  YoY % -79.11% -40.15% 13.30% 11.48% -61.58% 420.00% -
  Horiz. % -19.41% -92.94% -155.29% -137.06% -122.94% -320.00% 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 0.43 0.34 0.38 0.34 0.37 0.37 0.58 -4.86%
  YoY % 26.47% -10.53% 11.76% -8.11% 0.00% -36.21% -
  Horiz. % 74.14% 58.62% 65.52% 58.62% 63.79% 63.79% 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.
 


 

207  316  524  1162 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.90-0.07 
 IWCITY 1.23-0.09 
 EKOVEST-WB 0.405-0.075 
 GADANG 0.925-0.02 
 WCT-WE 0.175-0.005 
 VELESTO 0.315+0.01 
 HSI-C5D 0.345-0.02 
 ARMADA 0.20-0.005 
 SAPNRG 0.32-0.005 
 HIBISCS 1.190.00 

TOP ARTICLES

1. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
2. 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
3. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
4. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
7. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
8. 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
Partners & Brokers