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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

178  456  555  1262 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 MAHSING 0.99-0.01 
 DGSB 0.22+0.005 
 SUPERMX-C1I 0.15-0.005 
 SUPERMX 9.71-0.07 
 VIVOCOM 0.0450.00 
 KSTAR 0.435+0.065 
 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