Highlights

[NYLEX] YoY TTM Result on 2012-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     -23.83%    YoY -     -50.16%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 1,236,722 1,507,908 1,703,878 1,601,608 1,270,159 1,174,992 1,137,746 1.40%
  YoY % -17.98% -11.50% 6.39% 26.10% 8.10% 3.27% -
  Horiz. % 108.70% 132.53% 149.76% 140.77% 111.64% 103.27% 100.00%
PBT 16,933 17,921 15,913 15,982 26,300 22,532 5,344 21.18%
  YoY % -5.51% 12.62% -0.43% -39.23% 16.72% 321.63% -
  Horiz. % 316.86% 335.35% 297.77% 299.06% 492.14% 421.63% 100.00%
Tax -13,208 -10,029 -9,317 -5,446 -5,198 -2,224 2,782 -
  YoY % -31.70% -7.64% -71.08% -4.77% -133.72% -179.94% -
  Horiz. % -474.77% -360.50% -334.90% -195.76% -186.84% -79.94% 100.00%
NP 3,725 7,892 6,596 10,536 21,102 20,308 8,126 -12.19%
  YoY % -52.80% 19.65% -37.40% -50.07% 3.91% 149.91% -
  Horiz. % 45.84% 97.12% 81.17% 129.66% 259.68% 249.91% 100.00%
NP to SH 6,172 8,550 7,900 10,567 21,200 20,245 9,502 -6.94%
  YoY % -27.81% 8.23% -25.24% -50.16% 4.72% 113.06% -
  Horiz. % 64.95% 89.98% 83.14% 111.21% 223.11% 213.06% 100.00%
Tax Rate 78.00 % 55.96 % 58.55 % 34.08 % 19.76 % 9.87 % -52.06 % -
  YoY % 39.39% -4.42% 71.80% 72.47% 100.20% 118.96% -
  Horiz. % -149.83% -107.49% -112.47% -65.46% -37.96% -18.96% 100.00%
Total Cost 1,232,997 1,500,016 1,697,282 1,591,072 1,249,057 1,154,684 1,129,620 1.47%
  YoY % -17.80% -11.62% 6.68% 27.38% 8.17% 2.22% -
  Horiz. % 109.15% 132.79% 150.25% 140.85% 110.57% 102.22% 100.00%
Net Worth 317,207 288,651 291,267 284,763 271,837 257,641 250,317 4.02%
  YoY % 9.89% -0.90% 2.28% 4.76% 5.51% 2.93% -
  Horiz. % 126.72% 115.31% 116.36% 113.76% 108.60% 102.93% 100.00%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 3,865 5,806 3,853 3,878 5,534 0 0 -
  YoY % -33.42% 50.67% -0.65% -29.91% 0.00% 0.00% -
  Horiz. % 69.85% 104.91% 69.63% 70.09% 100.00% - -
Div Payout % 62.63 % 67.91 % 48.78 % 36.71 % 26.11 % - % - % -
  YoY % -7.77% 39.22% 32.88% 40.60% 0.00% 0.00% -
  Horiz. % 239.87% 260.09% 186.82% 140.60% 100.00% - -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 317,207 288,651 291,267 284,763 271,837 257,641 250,317 4.02%
  YoY % 9.89% -0.90% 2.28% 4.76% 5.51% 2.93% -
  Horiz. % 126.72% 115.31% 116.36% 113.76% 108.60% 102.93% 100.00%
NOSH 192,247 192,434 192,892 193,716 194,169 188,059 185,420 0.60%
  YoY % -0.10% -0.24% -0.43% -0.23% 3.25% 1.42% -
  Horiz. % 103.68% 103.78% 104.03% 104.47% 104.72% 101.42% 100.00%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 0.30 % 0.52 % 0.39 % 0.66 % 1.66 % 1.73 % 0.71 % -13.37%
  YoY % -42.31% 33.33% -40.91% -60.24% -4.05% 143.66% -
  Horiz. % 42.25% 73.24% 54.93% 92.96% 233.80% 243.66% 100.00%
ROE 1.95 % 2.96 % 2.71 % 3.71 % 7.80 % 7.86 % 3.80 % -10.52%
  YoY % -34.12% 9.23% -26.95% -52.44% -0.76% 106.84% -
  Horiz. % 51.32% 77.89% 71.32% 97.63% 205.26% 206.84% 100.00%
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 643.30 783.60 883.33 826.78 654.15 624.80 613.60 0.79%
  YoY % -17.90% -11.29% 6.84% 26.39% 4.70% 1.83% -
  Horiz. % 104.84% 127.71% 143.96% 134.74% 106.61% 101.83% 100.00%
EPS 3.21 4.44 4.10 5.45 10.92 10.77 5.12 -7.48%
  YoY % -27.70% 8.29% -24.77% -50.09% 1.39% 110.35% -
  Horiz. % 62.70% 86.72% 80.08% 106.45% 213.28% 210.35% 100.00%
DPS 2.00 3.00 2.00 2.00 2.85 0.00 0.00 -
  YoY % -33.33% 50.00% 0.00% -29.82% 0.00% 0.00% -
  Horiz. % 70.18% 105.26% 70.18% 70.18% 100.00% - -
NAPS 1.6500 1.5000 1.5100 1.4700 1.4000 1.3700 1.3500 3.40%
  YoY % 10.00% -0.66% 2.72% 5.00% 2.19% 1.48% -
  Horiz. % 122.22% 111.11% 111.85% 108.89% 103.70% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 636.38 775.92 876.76 824.14 653.59 604.62 585.45 1.40%
  YoY % -17.98% -11.50% 6.38% 26.09% 8.10% 3.27% -
  Horiz. % 108.70% 132.53% 149.76% 140.77% 111.64% 103.27% 100.00%
EPS 3.18 4.40 4.07 5.44 10.91 10.42 4.89 -6.92%
  YoY % -27.73% 8.11% -25.18% -50.14% 4.70% 113.09% -
  Horiz. % 65.03% 89.98% 83.23% 111.25% 223.11% 213.09% 100.00%
DPS 1.99 2.99 1.98 2.00 2.85 0.00 0.00 -
  YoY % -33.44% 51.01% -1.00% -29.82% 0.00% 0.00% -
  Horiz. % 69.82% 104.91% 69.47% 70.18% 100.00% - -
NAPS 1.6323 1.4853 1.4988 1.4653 1.3988 1.3257 1.2881 4.02%
  YoY % 9.90% -0.90% 2.29% 4.75% 5.51% 2.92% -
  Horiz. % 126.72% 115.31% 116.36% 113.76% 108.59% 102.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 0.4900 0.6550 0.4900 0.5500 0.5500 0.7300 0.7000 -
P/RPS 0.08 0.08 0.06 0.07 0.08 0.12 0.11 -5.17%
  YoY % 0.00% 33.33% -14.29% -12.50% -33.33% 9.09% -
  Horiz. % 72.73% 72.73% 54.55% 63.64% 72.73% 109.09% 100.00%
P/EPS 15.26 14.74 11.96 10.08 5.04 6.78 13.66 1.86%
  YoY % 3.53% 23.24% 18.65% 100.00% -25.66% -50.37% -
  Horiz. % 111.71% 107.91% 87.55% 73.79% 36.90% 49.63% 100.00%
EY 6.55 6.78 8.36 9.92 19.85 14.75 7.32 -1.83%
  YoY % -3.39% -18.90% -15.73% -50.03% 34.58% 101.50% -
  Horiz. % 89.48% 92.62% 114.21% 135.52% 271.17% 201.50% 100.00%
DY 4.08 4.58 4.08 3.64 5.18 0.00 0.00 -
  YoY % -10.92% 12.25% 12.09% -29.73% 0.00% 0.00% -
  Horiz. % 78.76% 88.42% 78.76% 70.27% 100.00% - -
P/NAPS 0.30 0.44 0.32 0.37 0.39 0.53 0.52 -8.76%
  YoY % -31.82% 37.50% -13.51% -5.13% -26.42% 1.92% -
  Horiz. % 57.69% 84.62% 61.54% 71.15% 75.00% 101.92% 100.00%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 27/10/09 -
Price 0.5650 0.5750 0.5200 0.5400 0.5200 0.7900 0.7800 -
P/RPS 0.09 0.07 0.06 0.07 0.08 0.13 0.13 -5.94%
  YoY % 28.57% 16.67% -14.29% -12.50% -38.46% 0.00% -
  Horiz. % 69.23% 53.85% 46.15% 53.85% 61.54% 100.00% 100.00%
P/EPS 17.60 12.94 12.70 9.90 4.76 7.34 15.22 2.45%
  YoY % 36.01% 1.89% 28.28% 107.98% -35.15% -51.77% -
  Horiz. % 115.64% 85.02% 83.44% 65.05% 31.27% 48.23% 100.00%
EY 5.68 7.73 7.88 10.10 21.00 13.63 6.57 -2.40%
  YoY % -26.52% -1.90% -21.98% -51.90% 54.07% 107.46% -
  Horiz. % 86.45% 117.66% 119.94% 153.73% 319.63% 207.46% 100.00%
DY 3.54 5.22 3.85 3.71 5.48 0.00 0.00 -
  YoY % -32.18% 35.58% 3.77% -32.30% 0.00% 0.00% -
  Horiz. % 64.60% 95.26% 70.26% 67.70% 100.00% - -
P/NAPS 0.34 0.38 0.34 0.37 0.37 0.58 0.58 -8.51%
  YoY % -10.53% 11.76% -8.11% 0.00% -36.21% 0.00% -
  Horiz. % 58.62% 65.52% 58.62% 63.79% 63.79% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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