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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

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