Highlights

[NYLEX] YoY Quarter Result on 2015-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     -23.68%    YoY -     -41.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 420,401 313,641 273,158 322,818 358,833 416,953 441,700 -0.82%
  YoY % 34.04% 14.82% -15.38% -10.04% -13.94% -5.60% -
  Horiz. % 95.18% 71.01% 61.84% 73.09% 81.24% 94.40% 100.00%
PBT 5,395 3,670 3,065 3,168 4,618 3,488 3,351 8.26%
  YoY % 47.00% 19.74% -3.25% -31.40% 32.40% 4.09% -
  Horiz. % 161.00% 109.52% 91.47% 94.54% 137.81% 104.09% 100.00%
Tax -2,061 -2,101 -1,997 -2,081 -2,047 -1,645 -1,081 11.35%
  YoY % 1.90% -5.21% 4.04% -1.66% -24.44% -52.17% -
  Horiz. % 190.66% 194.36% 184.74% 192.51% 189.36% 152.17% 100.00%
NP 3,334 1,569 1,068 1,087 2,571 1,843 2,270 6.61%
  YoY % 112.49% 46.91% -1.75% -57.72% 39.50% -18.81% -
  Horiz. % 146.87% 69.12% 47.05% 47.89% 113.26% 81.19% 100.00%
NP to SH 3,082 1,646 470 1,711 2,925 2,334 2,189 5.87%
  YoY % 87.24% 250.21% -72.53% -41.50% 25.32% 6.62% -
  Horiz. % 140.79% 75.19% 21.47% 78.16% 133.62% 106.62% 100.00%
Tax Rate 38.20 % 57.25 % 65.15 % 65.69 % 44.33 % 47.16 % 32.26 % 2.86%
  YoY % -33.28% -12.13% -0.82% 48.18% -6.00% 46.19% -
  Horiz. % 118.41% 177.46% 201.95% 203.63% 137.41% 146.19% 100.00%
Total Cost 417,067 312,072 272,090 321,731 356,262 415,110 439,430 -0.87%
  YoY % 33.64% 14.69% -15.43% -9.69% -14.18% -5.53% -
  Horiz. % 94.91% 71.02% 61.92% 73.22% 81.07% 94.47% 100.00%
Net Worth 348,672 347,340 328,999 317,207 288,651 291,267 284,763 3.43%
  YoY % 0.38% 5.57% 3.72% 9.89% -0.90% 2.28% -
  Horiz. % 122.44% 121.98% 115.53% 111.39% 101.37% 102.28% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 348,672 347,340 328,999 317,207 288,651 291,267 284,763 3.43%
  YoY % 0.38% 5.57% 3.72% 9.89% -0.90% 2.28% -
  Horiz. % 122.44% 121.98% 115.53% 111.39% 101.37% 102.28% 100.00%
NOSH 187,458 191,900 195,833 192,247 192,434 192,892 193,716 -0.55%
  YoY % -2.32% -2.01% 1.87% -0.10% -0.24% -0.43% -
  Horiz. % 96.77% 99.06% 101.09% 99.24% 99.34% 99.57% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 0.79 % 0.50 % 0.39 % 0.34 % 0.72 % 0.44 % 0.51 % 7.56%
  YoY % 58.00% 28.21% 14.71% -52.78% 63.64% -13.73% -
  Horiz. % 154.90% 98.04% 76.47% 66.67% 141.18% 86.27% 100.00%
ROE 0.88 % 0.47 % 0.14 % 0.54 % 1.01 % 0.80 % 0.77 % 2.25%
  YoY % 87.23% 235.71% -74.07% -46.53% 26.25% 3.90% -
  Horiz. % 114.29% 61.04% 18.18% 70.13% 131.17% 103.90% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 224.26 163.44 139.48 167.92 186.47 216.16 228.01 -0.28%
  YoY % 37.21% 17.18% -16.94% -9.95% -13.74% -5.20% -
  Horiz. % 98.36% 71.68% 61.17% 73.65% 81.78% 94.80% 100.00%
EPS 1.64 0.86 0.24 0.89 1.52 1.21 1.13 6.40%
  YoY % 90.70% 258.33% -73.03% -41.45% 25.62% 7.08% -
  Horiz. % 145.13% 76.11% 21.24% 78.76% 134.51% 107.08% 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 1.8600 1.8100 1.6800 1.6500 1.5000 1.5100 1.4700 4.00%
  YoY % 2.76% 7.74% 1.82% 10.00% -0.66% 2.72% -
  Horiz. % 126.53% 123.13% 114.29% 112.24% 102.04% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 216.33 161.39 140.56 166.11 184.64 214.55 227.29 -0.82%
  YoY % 34.04% 14.82% -15.38% -10.04% -13.94% -5.61% -
  Horiz. % 95.18% 71.01% 61.84% 73.08% 81.24% 94.39% 100.00%
EPS 1.59 0.85 0.24 0.88 1.51 1.20 1.13 5.85%
  YoY % 87.06% 254.17% -72.73% -41.72% 25.83% 6.19% -
  Horiz. % 140.71% 75.22% 21.24% 77.88% 133.63% 106.19% 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 1.7942 1.7873 1.6929 1.6323 1.4853 1.4988 1.4653 3.43%
  YoY % 0.39% 5.58% 3.71% 9.90% -0.90% 2.29% -
  Horiz. % 122.45% 121.98% 115.53% 111.40% 101.36% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.6800 0.9150 0.5750 0.4900 0.6550 0.4900 0.5500 -
P/RPS 0.30 0.56 0.41 0.29 0.35 0.23 0.24 3.79%
  YoY % -46.43% 36.59% 41.38% -17.14% 52.17% -4.17% -
  Horiz. % 125.00% 233.33% 170.83% 120.83% 145.83% 95.83% 100.00%
P/EPS 41.36 106.68 239.58 55.06 43.09 40.50 48.67 -2.67%
  YoY % -61.23% -55.47% 335.13% 27.78% 6.40% -16.79% -
  Horiz. % 84.98% 219.19% 492.25% 113.13% 88.54% 83.21% 100.00%
EY 2.42 0.94 0.42 1.82 2.32 2.47 2.05 2.80%
  YoY % 157.45% 123.81% -76.92% -21.55% -6.07% 20.49% -
  Horiz. % 118.05% 45.85% 20.49% 88.78% 113.17% 120.49% 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 0.37 0.51 0.34 0.30 0.44 0.32 0.37 -
  YoY % -27.45% 50.00% 13.33% -31.82% 37.50% -13.51% -
  Horiz. % 100.00% 137.84% 91.89% 81.08% 118.92% 86.49% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 25/10/18 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 -
Price 0.6300 1.0200 0.7250 0.5650 0.5750 0.5200 0.5400 -
P/RPS 0.28 0.62 0.52 0.34 0.31 0.24 0.24 2.60%
  YoY % -54.84% 19.23% 52.94% 9.68% 29.17% 0.00% -
  Horiz. % 116.67% 258.33% 216.67% 141.67% 129.17% 100.00% 100.00%
P/EPS 38.32 118.92 302.08 63.48 37.83 42.98 47.79 -3.61%
  YoY % -67.78% -60.63% 375.87% 67.80% -11.98% -10.06% -
  Horiz. % 80.18% 248.84% 632.10% 132.83% 79.16% 89.94% 100.00%
EY 2.61 0.84 0.33 1.58 2.64 2.33 2.09 3.77%
  YoY % 210.71% 154.55% -79.11% -40.15% 13.30% 11.48% -
  Horiz. % 124.88% 40.19% 15.79% 75.60% 126.32% 111.48% 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 0.56 0.43 0.34 0.38 0.34 0.37 -1.40%
  YoY % -39.29% 30.23% 26.47% -10.53% 11.76% -8.11% -
  Horiz. % 91.89% 151.35% 116.22% 91.89% 102.70% 91.89% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

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. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
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