Highlights

[NYLEX] YoY TTM Result on 2012-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 31-Jul-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2012
Quarter 31-May-2012  [#4]
Profit Trend QoQ -     -17.76%    YoY -     5.22%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 1,272,737 1,566,028 1,728,625 1,488,251 1,226,749 1,222,086 1,366,030 -1.17%
  YoY % -18.73% -9.41% 16.15% 21.32% 0.38% -10.54% -
  Horiz. % 93.17% 114.64% 126.54% 108.95% 89.80% 89.46% 100.00%
PBT 18,383 16,791 15,776 20,449 16,044 40,013 10,376 10.00%
  YoY % 9.48% 6.43% -22.85% 27.46% -59.90% 285.63% -
  Horiz. % 177.17% 161.83% 152.04% 197.08% 154.63% 385.63% 100.00%
Tax -13,174 -9,627 -8,753 -6,673 -2,906 -4,855 242 -
  YoY % -36.84% -9.99% -31.17% -129.63% 40.14% -2,106.20% -
  Horiz. % -5,443.80% -3,978.10% -3,616.94% -2,757.44% -1,200.83% -2,006.20% 100.00%
NP 5,209 7,164 7,023 13,776 13,138 35,158 10,618 -11.19%
  YoY % -27.29% 2.01% -49.02% 4.86% -62.63% 231.12% -
  Horiz. % 49.06% 67.47% 66.14% 129.74% 123.73% 331.12% 100.00%
NP to SH 7,386 7,959 7,755 13,873 13,185 35,114 14,706 -10.84%
  YoY % -7.20% 2.63% -44.10% 5.22% -62.45% 138.77% -
  Horiz. % 50.22% 54.12% 52.73% 94.34% 89.66% 238.77% 100.00%
Tax Rate 71.66 % 57.33 % 55.48 % 32.63 % 18.11 % 12.13 % -2.33 % -
  YoY % 25.00% 3.33% 70.03% 80.18% 49.30% 620.60% -
  Horiz. % -3,075.54% -2,460.52% -2,381.12% -1,400.43% -777.25% -520.60% 100.00%
Total Cost 1,267,528 1,558,864 1,721,602 1,474,475 1,213,611 1,186,928 1,355,412 -1.11%
  YoY % -18.69% -9.45% 16.76% 21.49% 2.25% -12.43% -
  Horiz. % 93.52% 115.01% 127.02% 108.78% 89.54% 87.57% 100.00%
Net Worth 301,510 290,312 283,240 285,086 269,919 265,756 235,515 4.20%
  YoY % 3.86% 2.50% -0.65% 5.62% 1.57% 12.84% -
  Horiz. % 128.02% 123.27% 120.26% 121.05% 114.61% 112.84% 100.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 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 % 52.34 % 72.95 % 49.69 % 27.96 % 41.97 % - % - % -
  YoY % -28.25% 46.81% 77.72% -33.38% 0.00% 0.00% -
  Horiz. % 124.71% 173.81% 118.39% 66.62% 100.00% - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 301,510 290,312 283,240 285,086 269,919 265,756 235,515 4.20%
  YoY % 3.86% 2.50% -0.65% 5.62% 1.57% 12.84% -
  Horiz. % 128.02% 123.27% 120.26% 121.05% 114.61% 112.84% 100.00%
NOSH 193,275 193,541 192,680 193,936 194,186 188,480 185,445 0.69%
  YoY % -0.14% 0.45% -0.65% -0.13% 3.03% 1.64% -
  Horiz. % 104.22% 104.37% 103.90% 104.58% 104.71% 101.64% 100.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 0.41 % 0.46 % 0.41 % 0.93 % 1.07 % 2.88 % 0.78 % -10.16%
  YoY % -10.87% 12.20% -55.91% -13.08% -62.85% 269.23% -
  Horiz. % 52.56% 58.97% 52.56% 119.23% 137.18% 369.23% 100.00%
ROE 2.45 % 2.74 % 2.74 % 4.87 % 4.88 % 13.21 % 6.24 % -14.42%
  YoY % -10.58% 0.00% -43.74% -0.20% -63.06% 111.70% -
  Horiz. % 39.26% 43.91% 43.91% 78.04% 78.21% 211.70% 100.00%
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 658.51 809.14 897.15 767.39 631.74 648.39 736.62 -1.85%
  YoY % -18.62% -9.81% 16.91% 21.47% -2.57% -11.98% -
  Horiz. % 89.40% 109.84% 121.79% 104.18% 85.76% 88.02% 100.00%
EPS 3.82 4.11 4.02 7.15 6.79 18.63 7.93 -11.46%
  YoY % -7.06% 2.24% -43.78% 5.30% -63.55% 134.93% -
  Horiz. % 48.17% 51.83% 50.69% 90.16% 85.62% 234.93% 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 1.5600 1.5000 1.4700 1.4700 1.3900 1.4100 1.2700 3.49%
  YoY % 4.00% 2.04% 0.00% 5.76% -1.42% 11.02% -
  Horiz. % 122.83% 118.11% 115.75% 115.75% 109.45% 111.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 654.91 805.83 889.50 765.81 631.25 628.85 702.92 -1.17%
  YoY % -18.73% -9.41% 16.15% 21.32% 0.38% -10.54% -
  Horiz. % 93.17% 114.64% 126.54% 108.95% 89.80% 89.46% 100.00%
EPS 3.80 4.10 3.99 7.14 6.78 18.07 7.57 -10.85%
  YoY % -7.32% 2.76% -44.12% 5.31% -62.48% 138.71% -
  Horiz. % 50.20% 54.16% 52.71% 94.32% 89.56% 238.71% 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 1.5515 1.4939 1.4575 1.4670 1.3889 1.3675 1.2119 4.20%
  YoY % 3.86% 2.50% -0.65% 5.62% 1.56% 12.84% -
  Horiz. % 128.02% 123.27% 120.27% 121.05% 114.61% 112.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.5550 0.6400 0.5450 0.5400 0.6100 0.7000 0.5400 -
P/RPS 0.08 0.08 0.06 0.07 0.10 0.11 0.07 2.25%
  YoY % 0.00% 33.33% -14.29% -30.00% -9.09% 57.14% -
  Horiz. % 114.29% 114.29% 85.71% 100.00% 142.86% 157.14% 100.00%
P/EPS 14.52 15.56 13.54 7.55 8.98 3.76 6.81 13.44%
  YoY % -6.68% 14.92% 79.34% -15.92% 138.83% -44.79% -
  Horiz. % 213.22% 228.49% 198.83% 110.87% 131.86% 55.21% 100.00%
EY 6.89 6.43 7.38 13.25 11.13 26.61 14.69 -11.85%
  YoY % 7.15% -12.87% -44.30% 19.05% -58.17% 81.14% -
  Horiz. % 46.90% 43.77% 50.24% 90.20% 75.77% 181.14% 100.00%
DY 3.60 4.69 3.67 3.70 4.67 0.00 0.00 -
  YoY % -23.24% 27.79% -0.81% -20.77% 0.00% 0.00% -
  Horiz. % 77.09% 100.43% 78.59% 79.23% 100.00% - -
P/NAPS 0.36 0.43 0.37 0.37 0.44 0.50 0.43 -2.92%
  YoY % -16.28% 16.22% 0.00% -15.91% -12.00% 16.28% -
  Horiz. % 83.72% 100.00% 86.05% 86.05% 102.33% 116.28% 100.00%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 30/07/10 31/07/09 -
Price 0.5600 0.7000 0.5250 0.5600 0.5900 0.9000 0.6600 -
P/RPS 0.09 0.09 0.06 0.07 0.09 0.14 0.09 -
  YoY % 0.00% 50.00% -14.29% -22.22% -35.71% 55.56% -
  Horiz. % 100.00% 100.00% 66.67% 77.78% 100.00% 155.56% 100.00%
P/EPS 14.65 17.02 13.04 7.83 8.69 4.83 8.32 9.88%
  YoY % -13.92% 30.52% 66.54% -9.90% 79.92% -41.95% -
  Horiz. % 176.08% 204.57% 156.73% 94.11% 104.45% 58.05% 100.00%
EY 6.82 5.87 7.67 12.77 11.51 20.70 12.02 -9.01%
  YoY % 16.18% -23.47% -39.94% 10.95% -44.40% 72.21% -
  Horiz. % 56.74% 48.84% 63.81% 106.24% 95.76% 172.21% 100.00%
DY 3.57 4.29 3.81 3.57 4.83 0.00 0.00 -
  YoY % -16.78% 12.60% 6.72% -26.09% 0.00% 0.00% -
  Horiz. % 73.91% 88.82% 78.88% 73.91% 100.00% - -
P/NAPS 0.36 0.47 0.36 0.38 0.42 0.64 0.52 -5.94%
  YoY % -23.40% 30.56% -5.26% -9.52% -34.38% 23.08% -
  Horiz. % 69.23% 90.38% 69.23% 73.08% 80.77% 123.08% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers