[NYLEX] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -0.5%
YoY- 51.0%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 1,356,004 1,435,332 1,566,028 1,585,673 1,727,108 1,667,812 1,728,625 -14.93%
PBT 19,844 18,472 16,791 19,068 18,988 13,952 15,776 16.50%
Tax -8,792 -8,188 -9,627 -7,766 -8,046 -6,580 -8,753 0.29%
NP 11,052 10,284 7,164 11,301 10,942 7,372 7,023 35.25%
-
NP to SH 11,556 11,700 7,959 11,850 11,910 9,336 7,755 30.43%
-
Tax Rate 44.31% 44.33% 57.33% 40.73% 42.37% 47.16% 55.48% -
Total Cost 1,344,952 1,425,048 1,558,864 1,574,372 1,716,166 1,660,440 1,721,602 -15.16%
-
Net Worth 298,529 288,651 289,067 291,125 290,016 291,267 284,285 3.30%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - - 5,781 - - - 3,867 -
Div Payout % - - 72.64% - - - 49.88% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 298,529 288,651 289,067 291,125 290,016 291,267 284,285 3.30%
NOSH 192,600 192,434 192,711 192,798 193,344 192,892 193,391 -0.27%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin 0.82% 0.72% 0.46% 0.71% 0.63% 0.44% 0.41% -
ROE 3.87% 4.05% 2.75% 4.07% 4.11% 3.21% 2.73% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 704.05 745.88 812.63 822.45 893.28 864.63 893.85 -14.69%
EPS 6.00 6.08 4.13 6.15 6.16 4.84 4.01 30.78%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 1.55 1.50 1.50 1.51 1.50 1.51 1.47 3.59%
Adjusted Per Share Value based on latest NOSH - 192,960
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 754.23 798.35 871.05 881.97 960.64 927.66 961.48 -14.93%
EPS 6.43 6.51 4.43 6.59 6.62 5.19 4.31 30.53%
DPS 0.00 0.00 3.22 0.00 0.00 0.00 2.15 -
NAPS 1.6605 1.6055 1.6078 1.6193 1.6131 1.6201 1.5812 3.31%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.645 0.655 0.64 0.57 0.53 0.49 0.545 -
P/RPS 0.09 0.09 0.08 0.07 0.06 0.06 0.06 31.00%
P/EPS 10.75 10.77 15.50 9.27 8.60 10.12 13.59 -14.45%
EY 9.30 9.28 6.45 10.78 11.62 9.88 7.36 16.86%
DY 0.00 0.00 4.69 0.00 0.00 0.00 3.67 -
P/NAPS 0.42 0.44 0.43 0.38 0.35 0.32 0.37 8.80%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 31/07/13 -
Price 0.615 0.575 0.70 0.67 0.525 0.52 0.525 -
P/RPS 0.09 0.08 0.09 0.08 0.06 0.06 0.06 31.00%
P/EPS 10.25 9.46 16.95 10.90 8.52 10.74 13.09 -15.03%
EY 9.76 10.57 5.90 9.17 11.73 9.31 7.64 17.71%
DY 0.00 0.00 4.29 0.00 0.00 0.00 3.81 -
P/NAPS 0.40 0.38 0.47 0.44 0.35 0.34 0.36 7.26%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment