Highlights

[NYLEX] YoY TTM Result on 2014-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 23-Oct-2014
Admission Sponsor -
Sponsor -
Financial Year 31-May-2015
Quarter 31-Aug-2014  [#1]
Profit Trend QoQ -     7.43%    YoY -     8.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 1,377,739 1,147,790 1,236,722 1,507,908 1,703,878 1,601,608 1,270,159 1.36%
  YoY % 20.03% -7.19% -17.98% -11.50% 6.39% 26.10% -
  Horiz. % 108.47% 90.37% 97.37% 118.72% 134.15% 126.10% 100.00%
PBT 36,759 20,409 16,933 17,921 15,913 15,982 26,300 5.73%
  YoY % 80.11% 20.53% -5.51% 12.62% -0.43% -39.23% -
  Horiz. % 139.77% 77.60% 64.38% 68.14% 60.51% 60.77% 100.00%
Tax -12,497 -9,251 -13,208 -10,029 -9,317 -5,446 -5,198 15.73%
  YoY % -35.09% 29.96% -31.70% -7.64% -71.08% -4.77% -
  Horiz. % 240.42% 177.97% 254.10% 192.94% 179.24% 104.77% 100.00%
NP 24,262 11,158 3,725 7,892 6,596 10,536 21,102 2.35%
  YoY % 117.44% 199.54% -52.80% 19.65% -37.40% -50.07% -
  Horiz. % 114.97% 52.88% 17.65% 37.40% 31.26% 49.93% 100.00%
NP to SH 21,562 9,913 6,172 8,550 7,900 10,567 21,200 0.28%
  YoY % 117.51% 60.61% -27.81% 8.23% -25.24% -50.16% -
  Horiz. % 101.71% 46.76% 29.11% 40.33% 37.26% 49.84% 100.00%
Tax Rate 34.00 % 45.33 % 78.00 % 55.96 % 58.55 % 34.08 % 19.76 % 9.46%
  YoY % -24.99% -41.88% 39.39% -4.42% 71.80% 72.47% -
  Horiz. % 172.06% 229.40% 394.74% 283.20% 296.31% 172.47% 100.00%
Total Cost 1,353,477 1,136,632 1,232,997 1,500,016 1,697,282 1,591,072 1,249,057 1.35%
  YoY % 19.08% -7.82% -17.80% -11.62% 6.68% 27.38% -
  Horiz. % 108.36% 91.00% 98.71% 120.09% 135.89% 127.38% 100.00%
Net Worth 347,340 328,999 317,207 288,651 291,267 284,763 271,837 4.17%
  YoY % 5.57% 3.72% 9.89% -0.90% 2.28% 4.76% -
  Horiz. % 127.78% 121.03% 116.69% 106.19% 107.15% 104.76% 100.00%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 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 % 17.80 % 38.82 % 62.63 % 67.91 % 48.78 % 36.71 % 26.11 % -6.18%
  YoY % -54.15% -38.02% -7.77% 39.22% 32.88% 40.60% -
  Horiz. % 68.17% 148.68% 239.87% 260.09% 186.82% 140.60% 100.00%
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 347,340 328,999 317,207 288,651 291,267 284,763 271,837 4.17%
  YoY % 5.57% 3.72% 9.89% -0.90% 2.28% 4.76% -
  Horiz. % 127.78% 121.03% 116.69% 106.19% 107.15% 104.76% 100.00%
NOSH 191,900 195,833 192,247 192,434 192,892 193,716 194,169 -0.20%
  YoY % -2.01% 1.87% -0.10% -0.24% -0.43% -0.23% -
  Horiz. % 98.83% 100.86% 99.01% 99.11% 99.34% 99.77% 100.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 1.76 % 0.97 % 0.30 % 0.52 % 0.39 % 0.66 % 1.66 % 0.98%
  YoY % 81.44% 223.33% -42.31% 33.33% -40.91% -60.24% -
  Horiz. % 106.02% 58.43% 18.07% 31.33% 23.49% 39.76% 100.00%
ROE 6.21 % 3.01 % 1.95 % 2.96 % 2.71 % 3.71 % 7.80 % -3.72%
  YoY % 106.31% 54.36% -34.12% 9.23% -26.95% -52.44% -
  Horiz. % 79.62% 38.59% 25.00% 37.95% 34.74% 47.56% 100.00%
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 717.94 586.11 643.30 783.60 883.33 826.78 654.15 1.56%
  YoY % 22.49% -8.89% -17.90% -11.29% 6.84% 26.39% -
  Horiz. % 109.75% 89.60% 98.34% 119.79% 135.03% 126.39% 100.00%
EPS 11.24 5.06 3.21 4.44 4.10 5.45 10.92 0.48%
  YoY % 122.13% 57.63% -27.70% 8.29% -24.77% -50.09% -
  Horiz. % 102.93% 46.34% 29.40% 40.66% 37.55% 49.91% 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 1.8100 1.6800 1.6500 1.5000 1.5100 1.4700 1.4000 4.37%
  YoY % 7.74% 1.82% 10.00% -0.66% 2.72% 5.00% -
  Horiz. % 129.29% 120.00% 117.86% 107.14% 107.86% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 708.94 590.62 636.38 775.92 876.76 824.14 653.59 1.36%
  YoY % 20.03% -7.19% -17.98% -11.50% 6.38% 26.09% -
  Horiz. % 108.47% 90.37% 97.37% 118.72% 134.15% 126.09% 100.00%
EPS 11.10 5.10 3.18 4.40 4.07 5.44 10.91 0.29%
  YoY % 117.65% 60.38% -27.73% 8.11% -25.18% -50.14% -
  Horiz. % 101.74% 46.75% 29.15% 40.33% 37.31% 49.86% 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 1.7873 1.6929 1.6323 1.4853 1.4988 1.4653 1.3988 4.17%
  YoY % 5.58% 3.71% 9.90% -0.90% 2.29% 4.75% -
  Horiz. % 127.77% 121.03% 116.69% 106.18% 107.15% 104.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.9150 0.5750 0.4900 0.6550 0.4900 0.5500 0.5500 -
P/RPS 0.13 0.10 0.08 0.08 0.06 0.07 0.08 8.42%
  YoY % 30.00% 25.00% 0.00% 33.33% -14.29% -12.50% -
  Horiz. % 162.50% 125.00% 100.00% 100.00% 75.00% 87.50% 100.00%
P/EPS 8.14 11.36 15.26 14.74 11.96 10.08 5.04 8.31%
  YoY % -28.35% -25.56% 3.53% 23.24% 18.65% 100.00% -
  Horiz. % 161.51% 225.40% 302.78% 292.46% 237.30% 200.00% 100.00%
EY 12.28 8.80 6.55 6.78 8.36 9.92 19.85 -7.69%
  YoY % 39.55% 34.35% -3.39% -18.90% -15.73% -50.03% -
  Horiz. % 61.86% 44.33% 33.00% 34.16% 42.12% 49.97% 100.00%
DY 2.19 3.48 4.08 4.58 4.08 3.64 5.18 -13.36%
  YoY % -37.07% -14.71% -10.92% 12.25% 12.09% -29.73% -
  Horiz. % 42.28% 67.18% 78.76% 88.42% 78.76% 70.27% 100.00%
P/NAPS 0.51 0.34 0.30 0.44 0.32 0.37 0.39 4.57%
  YoY % 50.00% 13.33% -31.82% 37.50% -13.51% -5.13% -
  Horiz. % 130.77% 87.18% 76.92% 112.82% 82.05% 94.87% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 -
Price 1.0200 0.7250 0.5650 0.5750 0.5200 0.5400 0.5200 -
P/RPS 0.14 0.12 0.09 0.07 0.06 0.07 0.08 9.77%
  YoY % 16.67% 33.33% 28.57% 16.67% -14.29% -12.50% -
  Horiz. % 175.00% 150.00% 112.50% 87.50% 75.00% 87.50% 100.00%
P/EPS 9.08 14.32 17.60 12.94 12.70 9.90 4.76 11.35%
  YoY % -36.59% -18.64% 36.01% 1.89% 28.28% 107.98% -
  Horiz. % 190.76% 300.84% 369.75% 271.85% 266.81% 207.98% 100.00%
EY 11.02 6.98 5.68 7.73 7.88 10.10 21.00 -10.18%
  YoY % 57.88% 22.89% -26.52% -1.90% -21.98% -51.90% -
  Horiz. % 52.48% 33.24% 27.05% 36.81% 37.52% 48.10% 100.00%
DY 1.96 2.76 3.54 5.22 3.85 3.71 5.48 -15.74%
  YoY % -28.99% -22.03% -32.18% 35.58% 3.77% -32.30% -
  Horiz. % 35.77% 50.36% 64.60% 95.26% 70.26% 67.70% 100.00%
P/NAPS 0.56 0.43 0.34 0.38 0.34 0.37 0.37 7.14%
  YoY % 30.23% 26.47% -10.53% 11.76% -8.11% 0.00% -
  Horiz. % 151.35% 116.22% 91.89% 102.70% 91.89% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers