Highlights

[NYLEX] YoY TTM Result on 2014-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2014
Quarter 28-Feb-2014  [#3]
Profit Trend QoQ -     14.81%    YoY -     5.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 1,248,224 1,230,569 1,325,376 1,630,706 1,721,883 1,445,552 1,131,438 1.65%
  YoY % 1.43% -7.15% -18.72% -5.30% 19.12% 27.76% -
  Horiz. % 110.32% 108.76% 117.14% 144.13% 152.19% 127.76% 100.00%
PBT 34,747 18,516 14,081 17,880 17,386 23,237 12,664 18.30%
  YoY % 87.66% 31.50% -21.25% 2.84% -25.18% 83.49% -
  Horiz. % 274.38% 146.21% 111.19% 141.19% 137.29% 183.49% 100.00%
Tax -12,095 -13,293 -11,190 -8,064 -7,788 -6,380 -1,970 35.28%
  YoY % 9.01% -18.79% -38.76% -3.54% -22.07% -223.86% -
  Horiz. % 613.96% 674.77% 568.02% 409.34% 395.33% 323.86% 100.00%
NP 22,652 5,223 2,891 9,816 9,598 16,857 10,694 13.31%
  YoY % 333.70% 80.66% -70.55% 2.27% -43.06% 57.63% -
  Horiz. % 211.82% 48.84% 27.03% 91.79% 89.75% 157.63% 100.00%
NP to SH 20,107 6,911 4,215 10,757 10,172 16,869 10,615 11.22%
  YoY % 190.94% 63.96% -60.82% 5.75% -39.70% 58.92% -
  Horiz. % 189.42% 65.11% 39.71% 101.34% 95.83% 158.92% 100.00%
Tax Rate 34.81 % 71.79 % 79.47 % 45.10 % 44.79 % 27.46 % 15.56 % 14.35%
  YoY % -51.51% -9.66% 76.21% 0.69% 63.11% 76.48% -
  Horiz. % 223.71% 461.38% 510.73% 289.85% 287.85% 176.48% 100.00%
Total Cost 1,225,572 1,225,346 1,322,485 1,620,890 1,712,285 1,428,695 1,120,744 1.50%
  YoY % 0.02% -7.35% -18.41% -5.34% 19.85% 27.48% -
  Horiz. % 109.35% 109.33% 118.00% 144.63% 152.78% 127.48% 100.00%
Net Worth 345,475 321,373 297,787 291,370 283,893 257,828 260,825 4.79%
  YoY % 7.50% 7.92% 2.20% 2.63% 10.11% -1.15% -
  Horiz. % 132.45% 123.21% 114.17% 111.71% 108.84% 98.85% 100.00%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 3,848 3,865 5,806 3,853 3,878 5,534 0 -
  YoY % -0.44% -33.42% 50.67% -0.65% -29.91% 0.00% -
  Horiz. % 69.54% 69.85% 104.91% 69.63% 70.09% 100.00% -
Div Payout % 19.14 % 55.93 % 137.75 % 35.82 % 38.13 % 32.81 % - % -
  YoY % -65.78% -59.40% 284.56% -6.06% 16.21% 0.00% -
  Horiz. % 58.34% 170.47% 419.84% 109.17% 116.21% 100.00% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 345,475 321,373 297,787 291,370 283,893 257,828 260,825 4.79%
  YoY % 7.50% 7.92% 2.20% 2.63% 10.11% -1.15% -
  Horiz. % 132.45% 123.21% 114.17% 111.71% 108.84% 98.85% 100.00%
NOSH 191,930 192,439 192,121 192,960 193,124 182,857 191,783 0.01%
  YoY % -0.26% 0.17% -0.43% -0.09% 5.62% -4.65% -
  Horiz. % 100.08% 100.34% 100.18% 100.61% 100.70% 95.35% 100.00%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 1.81 % 0.42 % 0.22 % 0.60 % 0.56 % 1.17 % 0.95 % 11.33%
  YoY % 330.95% 90.91% -63.33% 7.14% -52.14% 23.16% -
  Horiz. % 190.53% 44.21% 23.16% 63.16% 58.95% 123.16% 100.00%
ROE 5.82 % 2.15 % 1.42 % 3.69 % 3.58 % 6.54 % 4.07 % 6.14%
  YoY % 170.70% 51.41% -61.52% 3.07% -45.26% 60.69% -
  Horiz. % 143.00% 52.83% 34.89% 90.66% 87.96% 160.69% 100.00%
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 650.35 639.46 689.86 845.10 891.59 790.54 589.96 1.64%
  YoY % 1.70% -7.31% -18.37% -5.21% 12.78% 34.00% -
  Horiz. % 110.24% 108.39% 116.93% 143.25% 151.13% 134.00% 100.00%
EPS 10.48 3.59 2.19 5.57 5.27 9.23 5.53 11.23%
  YoY % 191.92% 63.93% -60.68% 5.69% -42.90% 66.91% -
  Horiz. % 189.51% 64.92% 39.60% 100.72% 95.30% 166.91% 100.00%
DPS 2.01 2.00 3.00 2.00 2.00 3.03 0.00 -
  YoY % 0.50% -33.33% 50.00% 0.00% -33.99% 0.00% -
  Horiz. % 66.34% 66.01% 99.01% 66.01% 66.01% 100.00% -
NAPS 1.8000 1.6700 1.5500 1.5100 1.4700 1.4100 1.3600 4.78%
  YoY % 7.78% 7.74% 2.65% 2.72% 4.26% 3.68% -
  Horiz. % 132.35% 122.79% 113.97% 111.03% 108.09% 103.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 642.30 633.21 682.00 839.11 886.03 743.84 582.20 1.65%
  YoY % 1.44% -7.15% -18.72% -5.30% 19.12% 27.76% -
  Horiz. % 110.32% 108.76% 117.14% 144.13% 152.19% 127.76% 100.00%
EPS 10.35 3.56 2.17 5.54 5.23 8.68 5.46 11.24%
  YoY % 190.73% 64.06% -60.83% 5.93% -39.75% 58.97% -
  Horiz. % 189.56% 65.20% 39.74% 101.47% 95.79% 158.97% 100.00%
DPS 1.98 1.99 2.99 1.98 2.00 2.85 0.00 -
  YoY % -0.50% -33.44% 51.01% -1.00% -29.82% 0.00% -
  Horiz. % 69.47% 69.82% 104.91% 69.47% 70.18% 100.00% -
NAPS 1.7777 1.6537 1.5323 1.4993 1.4608 1.3267 1.3421 4.79%
  YoY % 7.50% 7.92% 2.20% 2.64% 10.11% -1.15% -
  Horiz. % 132.46% 123.22% 114.17% 111.71% 108.84% 98.85% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.6950 0.5900 0.5950 0.5700 0.4700 0.6000 0.6700 -
P/RPS 0.11 0.09 0.09 0.07 0.05 0.08 0.11 -
  YoY % 22.22% 0.00% 28.57% 40.00% -37.50% -27.27% -
  Horiz. % 100.00% 81.82% 81.82% 63.64% 45.45% 72.73% 100.00%
P/EPS 6.63 16.43 27.12 10.22 8.92 6.50 12.11 -9.54%
  YoY % -59.65% -39.42% 165.36% 14.57% 37.23% -46.33% -
  Horiz. % 54.75% 135.67% 223.95% 84.39% 73.66% 53.67% 100.00%
EY 15.07 6.09 3.69 9.78 11.21 15.38 8.26 10.53%
  YoY % 147.45% 65.04% -62.27% -12.76% -27.11% 86.20% -
  Horiz. % 182.45% 73.73% 44.67% 118.40% 135.71% 186.20% 100.00%
DY 2.89 3.39 5.04 3.51 4.26 5.04 0.00 -
  YoY % -14.75% -32.74% 43.59% -17.61% -15.48% 0.00% -
  Horiz. % 57.34% 67.26% 100.00% 69.64% 84.52% 100.00% -
P/NAPS 0.39 0.35 0.38 0.38 0.32 0.43 0.49 -3.73%
  YoY % 11.43% -7.89% 0.00% 18.75% -25.58% -12.24% -
  Horiz. % 79.59% 71.43% 77.55% 77.55% 65.31% 87.76% 100.00%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 11/05/11 -
Price 0.8950 0.5750 0.6250 0.6700 0.4700 0.5500 0.6150 -
P/RPS 0.14 0.09 0.09 0.08 0.05 0.07 0.10 5.76%
  YoY % 55.56% 0.00% 12.50% 60.00% -28.57% -30.00% -
  Horiz. % 140.00% 90.00% 90.00% 80.00% 50.00% 70.00% 100.00%
P/EPS 8.54 16.01 28.49 12.02 8.92 5.96 11.11 -4.29%
  YoY % -46.66% -43.80% 137.02% 34.75% 49.66% -46.35% -
  Horiz. % 76.87% 144.10% 256.44% 108.19% 80.29% 53.65% 100.00%
EY 11.71 6.25 3.51 8.32 11.21 16.77 9.00 4.48%
  YoY % 87.36% 78.06% -57.81% -25.78% -33.15% 86.33% -
  Horiz. % 130.11% 69.44% 39.00% 92.44% 124.56% 186.33% 100.00%
DY 2.24 3.48 4.80 2.99 4.26 5.50 0.00 -
  YoY % -35.63% -27.50% 60.54% -29.81% -22.55% 0.00% -
  Horiz. % 40.73% 63.27% 87.27% 54.36% 77.45% 100.00% -
P/NAPS 0.50 0.34 0.40 0.44 0.32 0.39 0.45 1.77%
  YoY % 47.06% -15.00% -9.09% 37.50% -17.95% -13.33% -
  Horiz. % 111.11% 75.56% 88.89% 97.78% 71.11% 86.67% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS