Highlights

[NYLEX] YoY Quarter Result on 2015-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Jul-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-May-2015  [#4]
Profit Trend QoQ -     453.63%    YoY -     341.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Revenue 424,593 380,047 291,015 324,134 376,773 441,451 434,709 -0.39%
  YoY % 11.72% 30.59% -10.22% -13.97% -14.65% 1.55% -
  Horiz. % 97.67% 87.43% 66.94% 74.56% 86.67% 101.55% 100.00%
PBT 8,473 10,195 8,788 6,792 2,490 3,579 5,189 8.51%
  YoY % -16.89% 16.01% 29.39% 172.77% -30.43% -31.03% -
  Horiz. % 163.29% 196.47% 169.36% 130.89% 47.99% 68.97% 100.00%
Tax -2,599 -2,126 -1,828 -5,786 -3,802 -2,239 -1,274 12.61%
  YoY % -22.25% -16.30% 68.41% -52.18% -69.81% -75.75% -
  Horiz. % 204.00% 166.88% 143.49% 454.16% 298.43% 175.75% 100.00%
NP 5,874 8,069 6,960 1,006 -1,312 1,340 3,915 6.99%
  YoY % -27.20% 15.93% 591.85% 176.68% -197.91% -65.77% -
  Horiz. % 150.04% 206.10% 177.78% 25.70% -33.51% 34.23% 100.00%
NP to SH 5,695 6,764 6,485 2,242 -929 1,869 4,286 4.85%
  YoY % -15.80% 4.30% 189.25% 341.33% -149.71% -56.39% -
  Horiz. % 132.87% 157.82% 151.31% 52.31% -21.68% 43.61% 100.00%
Tax Rate 30.67 % 20.85 % 20.80 % 85.19 % 152.69 % 62.56 % 24.55 % 3.78%
  YoY % 47.10% 0.24% -75.58% -44.21% 144.07% 154.83% -
  Horiz. % 124.93% 84.93% 84.73% 347.01% 621.96% 254.83% 100.00%
Total Cost 418,719 371,978 284,055 323,128 378,085 440,111 430,794 -0.47%
  YoY % 12.57% 30.95% -12.09% -14.54% -14.09% 2.16% -
  Horiz. % 97.20% 86.35% 65.94% 75.01% 87.76% 102.16% 100.00%
Net Worth 345,476 345,421 323,287 301,510 290,312 283,240 285,086 3.25%
  YoY % 0.02% 6.85% 7.22% 3.86% 2.50% -0.65% -
  Horiz. % 121.18% 121.16% 113.40% 105.76% 101.83% 99.35% 100.00%
Dividend
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Div 3,755 3,838 3,848 3,865 5,806 3,853 3,878 -0.54%
  YoY % -2.16% -0.28% -0.44% -33.42% 50.67% -0.65% -
  Horiz. % 96.81% 98.95% 99.22% 99.66% 149.69% 99.35% 100.00%
Div Payout % 65.94 % 56.74 % 59.35 % 172.41 % - % 206.19 % 90.50 % -5.14%
  YoY % 16.21% -4.40% -65.58% 0.00% 0.00% 127.83% -
  Horiz. % 72.86% 62.70% 65.58% 190.51% 0.00% 227.83% 100.00%
Equity
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Net Worth 345,476 345,421 323,287 301,510 290,312 283,240 285,086 3.25%
  YoY % 0.02% 6.85% 7.22% 3.86% 2.50% -0.65% -
  Horiz. % 121.18% 121.16% 113.40% 105.76% 101.83% 99.35% 100.00%
NOSH 187,758 191,900 192,433 193,275 193,541 192,680 193,936 -0.54%
  YoY % -2.16% -0.28% -0.44% -0.14% 0.45% -0.65% -
  Horiz. % 96.81% 98.95% 99.22% 99.66% 99.80% 99.35% 100.00%
Ratio Analysis
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
NP Margin 1.38 % 2.12 % 2.39 % 0.31 % -0.35 % 0.30 % 0.90 % 7.38%
  YoY % -34.91% -11.30% 670.97% 188.57% -216.67% -66.67% -
  Horiz. % 153.33% 235.56% 265.56% 34.44% -38.89% 33.33% 100.00%
ROE 1.65 % 1.96 % 2.01 % 0.74 % -0.32 % 0.66 % 1.50 % 1.60%
  YoY % -15.82% -2.49% 171.62% 331.25% -148.48% -56.00% -
  Horiz. % 110.00% 130.67% 134.00% 49.33% -21.33% 44.00% 100.00%
Per Share
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 226.14 198.04 151.23 167.71 194.67 229.11 224.15 0.15%
  YoY % 14.19% 30.95% -9.83% -13.85% -15.03% 2.21% -
  Horiz. % 100.89% 88.35% 67.47% 74.82% 86.85% 102.21% 100.00%
EPS 3.03 3.52 3.37 1.16 -0.48 0.97 2.21 5.40%
  YoY % -13.92% 4.45% 190.52% 341.67% -149.48% -56.11% -
  Horiz. % 137.10% 159.28% 152.49% 52.49% -21.72% 43.89% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.00% 100.00% 100.00%
NAPS 1.8400 1.8000 1.6800 1.5600 1.5000 1.4700 1.4700 3.81%
  YoY % 2.22% 7.14% 7.69% 4.00% 2.04% 0.00% -
  Horiz. % 125.17% 122.45% 114.29% 106.12% 102.04% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
RPS 218.48 195.56 149.75 166.79 193.88 227.16 223.69 -0.39%
  YoY % 11.72% 30.59% -10.22% -13.97% -14.65% 1.55% -
  Horiz. % 97.67% 87.42% 66.95% 74.56% 86.67% 101.55% 100.00%
EPS 2.93 3.48 3.34 1.15 -0.48 0.96 2.21 4.81%
  YoY % -15.80% 4.19% 190.43% 339.58% -150.00% -56.56% -
  Horiz. % 132.58% 157.47% 151.13% 52.04% -21.72% 43.44% 100.00%
DPS 1.93 1.97 1.98 1.99 2.99 1.98 2.00 -0.59%
  YoY % -2.03% -0.51% -0.50% -33.44% 51.01% -1.00% -
  Horiz. % 96.50% 98.50% 99.00% 99.50% 149.50% 99.00% 100.00%
NAPS 1.7777 1.7774 1.6635 1.5515 1.4939 1.4575 1.4670 3.25%
  YoY % 0.02% 6.85% 7.22% 3.86% 2.50% -0.65% -
  Horiz. % 121.18% 121.16% 113.39% 105.76% 101.83% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.6300 0.9550 0.5400 0.5550 0.6400 0.5450 0.5400 -
P/RPS 0.28 0.48 0.36 0.33 0.33 0.24 0.24 2.60%
  YoY % -41.67% 33.33% 9.09% 0.00% 37.50% 0.00% -
  Horiz. % 116.67% 200.00% 150.00% 137.50% 137.50% 100.00% 100.00%
P/EPS 20.77 27.09 16.02 47.84 -133.33 56.19 24.43 -2.67%
  YoY % -23.33% 69.10% -66.51% 135.88% -337.28% 130.00% -
  Horiz. % 85.02% 110.89% 65.58% 195.82% -545.76% 230.00% 100.00%
EY 4.81 3.69 6.24 2.09 -0.75 1.78 4.09 2.74%
  YoY % 30.35% -40.87% 198.56% 378.67% -142.13% -56.48% -
  Horiz. % 117.60% 90.22% 152.57% 51.10% -18.34% 43.52% 100.00%
DY 3.17 2.09 3.70 3.60 4.69 3.67 3.70 -2.54%
  YoY % 51.67% -43.51% 2.78% -23.24% 27.79% -0.81% -
  Horiz. % 85.68% 56.49% 100.00% 97.30% 126.76% 99.19% 100.00%
P/NAPS 0.34 0.53 0.32 0.36 0.43 0.37 0.37 -1.40%
  YoY % -35.85% 65.62% -11.11% -16.28% 16.22% 0.00% -
  Horiz. % 91.89% 143.24% 86.49% 97.30% 116.22% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 CAGR
Date 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 -
Price 0.7100 1.0700 0.5250 0.5600 0.7000 0.5250 0.5600 -
P/RPS 0.31 0.54 0.35 0.33 0.36 0.23 0.25 3.65%
  YoY % -42.59% 54.29% 6.06% -8.33% 56.52% -8.00% -
  Horiz. % 124.00% 216.00% 140.00% 132.00% 144.00% 92.00% 100.00%
P/EPS 23.41 30.36 15.58 48.28 -145.83 54.12 25.34 -1.31%
  YoY % -22.89% 94.87% -67.73% 133.11% -369.46% 113.58% -
  Horiz. % 92.38% 119.81% 61.48% 190.53% -575.49% 213.58% 100.00%
EY 4.27 3.29 6.42 2.07 -0.69 1.85 3.95 1.31%
  YoY % 29.79% -48.75% 210.14% 400.00% -137.30% -53.16% -
  Horiz. % 108.10% 83.29% 162.53% 52.41% -17.47% 46.84% 100.00%
DY 2.82 1.87 3.81 3.57 4.29 3.81 3.57 -3.85%
  YoY % 50.80% -50.92% 6.72% -16.78% 12.60% 6.72% -
  Horiz. % 78.99% 52.38% 106.72% 100.00% 120.17% 106.72% 100.00%
P/NAPS 0.39 0.59 0.31 0.36 0.47 0.36 0.38 0.43%
  YoY % -33.90% 90.32% -13.89% -23.40% 30.56% -5.26% -
  Horiz. % 102.63% 155.26% 81.58% 94.74% 123.68% 94.74% 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.
 


 

260  304  509  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.895+0.085 
 IWCITY 0.99+0.085 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 AT 0.050.00 
 DYNACIA-PA 0.04-0.005 
 DBE 0.030.00 
 XDL 0.105-0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers