Highlights

[NYLEX] YoY Quarter Result on 2014-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 31-May-2014  [#4]
Profit Trend QoQ -     -131.67%    YoY -     -149.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 380,047 291,015 324,134 376,773 441,451 434,709 392,010 -0.51%
  YoY % 30.59% -10.22% -13.97% -14.65% 1.55% 10.89% -
  Horiz. % 96.95% 74.24% 82.69% 96.11% 112.61% 110.89% 100.00%
PBT 10,195 8,788 6,792 2,490 3,579 5,189 7,977 4.17%
  YoY % 16.01% 29.39% 172.77% -30.43% -31.03% -34.95% -
  Horiz. % 127.80% 110.17% 85.14% 31.21% 44.87% 65.05% 100.00%
Tax -2,126 -1,828 -5,786 -3,802 -2,239 -1,274 -981 13.74%
  YoY % -16.30% 68.41% -52.18% -69.81% -75.75% -29.87% -
  Horiz. % 216.72% 186.34% 589.81% 387.56% 228.24% 129.87% 100.00%
NP 8,069 6,960 1,006 -1,312 1,340 3,915 6,996 2.40%
  YoY % 15.93% 591.85% 176.68% -197.91% -65.77% -44.04% -
  Horiz. % 115.34% 99.49% 14.38% -18.75% 19.15% 55.96% 100.00%
NP to SH 6,764 6,485 2,242 -929 1,869 4,286 7,282 -1.22%
  YoY % 4.30% 189.25% 341.33% -149.71% -56.39% -41.14% -
  Horiz. % 92.89% 89.06% 30.79% -12.76% 25.67% 58.86% 100.00%
Tax Rate 20.85 % 20.80 % 85.19 % 152.69 % 62.56 % 24.55 % 12.30 % 9.19%
  YoY % 0.24% -75.58% -44.21% 144.07% 154.83% 99.59% -
  Horiz. % 169.51% 169.11% 692.60% 1,241.38% 508.62% 199.59% 100.00%
Total Cost 371,978 284,055 323,128 378,085 440,111 430,794 385,014 -0.57%
  YoY % 30.95% -12.09% -14.54% -14.09% 2.16% 11.89% -
  Horiz. % 96.61% 73.78% 83.93% 98.20% 114.31% 111.89% 100.00%
Net Worth 345,421 323,287 301,510 290,312 283,240 285,086 269,919 4.19%
  YoY % 6.85% 7.22% 3.86% 2.50% -0.65% 5.62% -
  Horiz. % 127.97% 119.77% 111.70% 107.56% 104.94% 105.62% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 3,838 3,848 3,865 5,806 3,853 3,878 5,534 -5.91%
  YoY % -0.28% -0.44% -33.42% 50.67% -0.65% -29.91% -
  Horiz. % 69.35% 69.54% 69.85% 104.91% 69.63% 70.09% 100.00%
Div Payout % 56.74 % 59.35 % 172.41 % - % 206.19 % 90.50 % 76.00 % -4.75%
  YoY % -4.40% -65.58% 0.00% 0.00% 127.83% 19.08% -
  Horiz. % 74.66% 78.09% 226.86% 0.00% 271.30% 119.08% 100.00%
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 345,421 323,287 301,510 290,312 283,240 285,086 269,919 4.19%
  YoY % 6.85% 7.22% 3.86% 2.50% -0.65% 5.62% -
  Horiz. % 127.97% 119.77% 111.70% 107.56% 104.94% 105.62% 100.00%
NOSH 191,900 192,433 193,275 193,541 192,680 193,936 194,186 -0.20%
  YoY % -0.28% -0.44% -0.14% 0.45% -0.65% -0.13% -
  Horiz. % 98.82% 99.10% 99.53% 99.67% 99.22% 99.87% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 2.12 % 2.39 % 0.31 % -0.35 % 0.30 % 0.90 % 1.78 % 2.95%
  YoY % -11.30% 670.97% 188.57% -216.67% -66.67% -49.44% -
  Horiz. % 119.10% 134.27% 17.42% -19.66% 16.85% 50.56% 100.00%
ROE 1.96 % 2.01 % 0.74 % -0.32 % 0.66 % 1.50 % 2.70 % -5.19%
  YoY % -2.49% 171.62% 331.25% -148.48% -56.00% -44.44% -
  Horiz. % 72.59% 74.44% 27.41% -11.85% 24.44% 55.56% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 198.04 151.23 167.71 194.67 229.11 224.15 201.87 -0.32%
  YoY % 30.95% -9.83% -13.85% -15.03% 2.21% 11.04% -
  Horiz. % 98.10% 74.91% 83.08% 96.43% 113.49% 111.04% 100.00%
EPS 3.52 3.37 1.16 -0.48 0.97 2.21 3.75 -1.05%
  YoY % 4.45% 190.52% 341.67% -149.48% -56.11% -41.07% -
  Horiz. % 93.87% 89.87% 30.93% -12.80% 25.87% 58.93% 100.00%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.85 -5.73%
  YoY % 0.00% 0.00% -33.33% 50.00% 0.00% -29.82% -
  Horiz. % 70.18% 70.18% 70.18% 105.26% 70.18% 70.18% 100.00%
NAPS 1.8000 1.6800 1.5600 1.5000 1.4700 1.4700 1.3900 4.40%
  YoY % 7.14% 7.69% 4.00% 2.04% 0.00% 5.76% -
  Horiz. % 129.50% 120.86% 112.23% 107.91% 105.76% 105.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 195.56 149.75 166.79 193.88 227.16 223.69 201.72 -0.52%
  YoY % 30.59% -10.22% -13.97% -14.65% 1.55% 10.89% -
  Horiz. % 96.95% 74.24% 82.68% 96.11% 112.61% 110.89% 100.00%
EPS 3.48 3.34 1.15 -0.48 0.96 2.21 3.75 -1.24%
  YoY % 4.19% 190.43% 339.58% -150.00% -56.56% -41.07% -
  Horiz. % 92.80% 89.07% 30.67% -12.80% 25.60% 58.93% 100.00%
DPS 1.97 1.98 1.99 2.99 1.98 2.00 2.85 -5.96%
  YoY % -0.51% -0.50% -33.44% 51.01% -1.00% -29.82% -
  Horiz. % 69.12% 69.47% 69.82% 104.91% 69.47% 70.18% 100.00%
NAPS 1.7774 1.6635 1.5515 1.4939 1.4575 1.4670 1.3889 4.19%
  YoY % 6.85% 7.22% 3.86% 2.50% -0.65% 5.62% -
  Horiz. % 127.97% 119.77% 111.71% 107.56% 104.94% 105.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.9550 0.5400 0.5550 0.6400 0.5450 0.5400 0.6100 -
P/RPS 0.48 0.36 0.33 0.33 0.24 0.24 0.30 8.14%
  YoY % 33.33% 9.09% 0.00% 37.50% 0.00% -20.00% -
  Horiz. % 160.00% 120.00% 110.00% 110.00% 80.00% 80.00% 100.00%
P/EPS 27.09 16.02 47.84 -133.33 56.19 24.43 16.27 8.86%
  YoY % 69.10% -66.51% 135.88% -337.28% 130.00% 50.15% -
  Horiz. % 166.50% 98.46% 294.04% -819.48% 345.36% 150.15% 100.00%
EY 3.69 6.24 2.09 -0.75 1.78 4.09 6.15 -8.15%
  YoY % -40.87% 198.56% 378.67% -142.13% -56.48% -33.50% -
  Horiz. % 60.00% 101.46% 33.98% -12.20% 28.94% 66.50% 100.00%
DY 2.09 3.70 3.60 4.69 3.67 3.70 4.67 -12.53%
  YoY % -43.51% 2.78% -23.24% 27.79% -0.81% -20.77% -
  Horiz. % 44.75% 79.23% 77.09% 100.43% 78.59% 79.23% 100.00%
P/NAPS 0.53 0.32 0.36 0.43 0.37 0.37 0.44 3.15%
  YoY % 65.62% -11.11% -16.28% 16.22% 0.00% -15.91% -
  Horiz. % 120.45% 72.73% 81.82% 97.73% 84.09% 84.09% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 -
Price 1.0700 0.5250 0.5600 0.7000 0.5250 0.5600 0.5900 -
P/RPS 0.54 0.35 0.33 0.36 0.23 0.25 0.29 10.91%
  YoY % 54.29% 6.06% -8.33% 56.52% -8.00% -13.79% -
  Horiz. % 186.21% 120.69% 113.79% 124.14% 79.31% 86.21% 100.00%
P/EPS 30.36 15.58 48.28 -145.83 54.12 25.34 15.73 11.57%
  YoY % 94.87% -67.73% 133.11% -369.46% 113.58% 61.09% -
  Horiz. % 193.01% 99.05% 306.93% -927.08% 344.06% 161.09% 100.00%
EY 3.29 6.42 2.07 -0.69 1.85 3.95 6.36 -10.39%
  YoY % -48.75% 210.14% 400.00% -137.30% -53.16% -37.89% -
  Horiz. % 51.73% 100.94% 32.55% -10.85% 29.09% 62.11% 100.00%
DY 1.87 3.81 3.57 4.29 3.81 3.57 4.83 -14.62%
  YoY % -50.92% 6.72% -16.78% 12.60% 6.72% -26.09% -
  Horiz. % 38.72% 78.88% 73.91% 88.82% 78.88% 73.91% 100.00%
P/NAPS 0.59 0.31 0.36 0.47 0.36 0.38 0.42 5.82%
  YoY % 90.32% -13.89% -23.40% 30.56% -5.26% -9.52% -
  Horiz. % 140.48% 73.81% 85.71% 111.90% 85.71% 90.48% 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.
 


 

1986 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.950.00 
 UCREST 0.150.00 
 EITA 1.490.00 
 PUC 0.0550.00 
 WILLOW 0.600.00 
 IRIS 0.140.00 
 HOOVER 0.430.00 
 BTECH 0.210.00 
 3A 0.7150.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers