[NYLEX] YoY TTM Result on 30-Nov-2014 [#2]

Stock

[NYLEX] NYLEX (M) BHD

Announcement Date

30-Jan-2015

Admission Sponsor

Sponsor

Financial Year

31-May-2015

Quarter

30-Nov-2014 [#2]

Profit Trend

QoQ- -8.98%

YoY- -16.94%

Quarter Report

Nylex_FY2015-Q2_Bursa.pdf

Latest QR

Upcoming QR

NYLEX's Result

NYLEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
TTM Result
Revenue	1,426,745	1,134,885	1,244,812	1,380,476	1,706,474	1,664,945	1,396,399	0.35%
YoY %	25.72%	-8.83%	-9.83%	-19.10%	2.49%	19.23%	-	-
Horiz. %	102.17%	81.27%	89.14%	98.86%	122.21%	119.23%	100.00%	-
PBT	37,137	25,258	17,403	17,219	16,523	15,633	25,891	6.19%
YoY %	47.03%	45.14%	1.07%	4.21%	5.69%	-39.62%	-	-
Horiz. %	143.44%	97.56%	67.22%	66.51%	63.82%	60.38%	100.00%	-
Tax	-11,672	-9,885	-14,371	-10,000	-8,302	-7,235	-5,572	13.10%
YoY %	-18.08%	31.22%	-43.71%	-20.45%	-14.75%	-29.85%	-	-
Horiz. %	209.48%	177.40%	257.91%	179.47%	148.99%	129.85%	100.00%	-
NP	25,465	15,373	3,032	7,219	8,221	8,398	20,319	3.83%
YoY %	65.65%	407.03%	-58.00%	-12.19%	-2.11%	-58.67%	-	-
Horiz. %	125.33%	75.66%	14.92%	35.53%	40.46%	41.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,469	13,849	5,488	7,782	9,369	8,755	20,289	1.71%
YoY %	62.24%	152.35%	-29.48%	-16.94%	7.01%	-56.85%	-	-
Horiz. %	110.74%	68.26%	27.05%	38.36%	46.18%	43.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	39.14%	82.58%	58.08%	50.25%	46.28%	21.52%	-
YoY %	-19.70%	-52.60%	42.18%	15.58%	8.58%	115.06%	-	-
Horiz. %	146.05%	181.88%	383.74%	269.89%	233.50%	215.06%	100.00%	-
Total Cost	1,401,280	1,119,512	1,241,780	1,373,257	1,698,253	1,656,547	1,376,080	0.30%
YoY %	25.17%	-9.85%	-9.57%	-19.14%	2.52%	20.38%	-	-
Horiz. %	101.83%	81.36%	90.24%	99.79%	123.41%	120.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,075	341,761	322,470	298,793	288,909	283,055	279,811	3.75%
YoY %	2.14%	5.98%	7.92%	3.42%	2.07%	1.16%	-	-
Horiz. %	124.75%	122.14%	115.25%	106.78%	103.25%	101.16%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Dividend
Div	3,838	3,848	3,865	5,806	3,853	3,878	5,534	-5.91%
YoY %	-0.26%	-0.44%	-33.43%	50.69%	-0.64%	-29.92%	-	-
Horiz. %	69.35%	69.53%	69.84%	104.92%	69.62%	70.08%	100.00%	-
Div Payout %	17.08%	27.79%	70.44%	74.61%	41.13%	44.30%	27.28%	-
YoY %	-38.54%	-60.55%	-5.59%	81.40%	-7.16%	62.39%	-	-
Horiz. %	62.61%	101.87%	258.21%	273.50%	150.77%	162.39%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Equity
Net Worth	349,075	341,761	322,470	298,793	288,909	283,055	279,811	3.75%
YoY %	2.14%	5.98%	7.92%	3.42%	2.07%	1.16%	-	-
Horiz. %	124.75%	122.14%	115.25%	106.78%	103.25%	101.16%	100.00%	-
NOSH	194,337	194,337	191,946	192,770	192,606	193,873	194,313	0.00%
YoY %	0.00%	1.25%	-0.43%	0.09%	-0.65%	-0.23%	-	-
Horiz. %	100.01%	100.01%	98.78%	99.21%	99.12%	99.77%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Ratio Analysis
NP Margin	1.78%	1.35%	0.24%	0.52%	0.48%	0.50%	1.46%	-
YoY %	31.85%	462.50%	-53.85%	8.33%	-4.00%	-65.75%	-	-
Horiz. %	121.92%	92.47%	16.44%	35.62%	32.88%	34.25%	100.00%	-
ROE	6.44%	4.05%	1.70%	2.60%	3.24%	3.09%	7.25%	-
YoY %	59.01%	138.24%	-34.62%	-19.75%	4.85%	-57.38%	-	-
Horiz. %	88.83%	55.86%	23.45%	35.86%	44.69%	42.62%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Per Share
RPS	743.87	591.08	648.52	716.12	885.99	858.78	718.63	0.57%
YoY %	25.85%	-8.86%	-9.44%	-19.17%	3.17%	19.50%	-	-
Horiz. %	103.51%	82.25%	90.24%	99.65%	123.29%	119.50%	100.00%	-
EPS	11.71	7.21	2.86	4.04	4.86	4.52	10.44	1.92%
YoY %	62.41%	152.10%	-29.21%	-16.87%	7.52%	-56.70%	-	-
Horiz. %	112.16%	69.06%	27.39%	38.70%	46.55%	43.30%	100.00%	-
DPS	2.00	2.00	2.00	3.00	2.00	2.00	2.85	-5.72%
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	1.82	1.78	1.68	1.55	1.50	1.46	1.44	3.97%
YoY %	2.25%	5.95%	8.39%	3.33%	2.74%	1.39%	-	-
Horiz. %	126.39%	123.61%	116.67%	107.64%	104.17%	101.39%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 192,770
RPS	793.57	631.24	692.38	767.84	949.16	926.06	776.70	0.35%
YoY %	25.72%	-8.83%	-9.83%	-19.10%	2.49%	19.23%	-	-
Horiz. %	102.17%	81.27%	89.14%	98.86%	122.20%	119.23%	100.00%	-
EPS	12.50	7.70	3.05	4.33	5.21	4.87	11.29	1.70%
YoY %	62.34%	152.46%	-29.56%	-16.89%	6.98%	-56.86%	-	-
Horiz. %	110.72%	68.20%	27.02%	38.35%	46.15%	43.14%	100.00%	-
DPS	2.13	2.14	2.15	3.23	2.14	2.16	3.08	-5.95%
YoY %	-0.47%	-0.47%	-33.44%	50.93%	-0.93%	-29.87%	-	-
Horiz. %	69.16%	69.48%	69.81%	104.87%	69.48%	70.13%	100.00%	-
NAPS	1.9416	1.9009	1.7936	1.6619	1.607	1.5744	1.5563	3.75%
YoY %	2.14%	5.98%	7.92%	3.42%	2.07%	1.16%	-	-
Horiz. %	124.76%	122.14%	115.25%	106.79%	103.26%	101.16%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	-
Price	0.815	0.575	0.585	0.645	0.53	0.54	0.55	-
P/RPS	0.11	0.10	0.09	0.09	0.06	0.06	0.08	5.44%
YoY %	10.00%	11.11%	0.00%	50.00%	0.00%	-25.00%	-	-
Horiz. %	137.50%	125.00%	112.50%	112.50%	75.00%	75.00%	100.00%	-
P/EPS	6.96	7.97	20.46	15.98	10.90	11.96	5.27	4.74%
YoY %	-12.67%	-61.05%	28.04%	46.61%	-8.86%	126.94%	-	-
Horiz. %	132.07%	151.23%	388.24%	303.23%	206.83%	226.94%	100.00%	-
EY	14.37	12.54	4.89	6.26	9.18	8.36	18.98	-4.52%
YoY %	14.59%	156.44%	-21.88%	-31.81%	9.81%	-55.95%	-	-
Horiz. %	75.71%	66.07%	25.76%	32.98%	48.37%	44.05%	100.00%	-
DY	2.45	3.48	3.42	4.65	3.77	3.70	5.18	-11.72%
YoY %	-29.60%	1.75%	-26.45%	23.34%	1.89%	-28.57%	-	-
Horiz. %	47.30%	67.18%	66.02%	89.77%	72.78%	71.43%	100.00%	-
P/NAPS	0.45	0.32	0.35	0.42	0.35	0.37	0.38	2.85%
YoY %	40.62%	-8.57%	-16.67%	20.00%	-5.41%	-2.63%	-	-
Horiz. %	118.42%	84.21%	92.11%	110.53%	92.11%	97.37%	100.00%	-

	30/11/17	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	26/01/18	25/01/17	29/01/16	30/01/15	27/01/14	30/01/13	20/01/12	-
Price	0.805	0.57	0.62	0.615	0.525	0.49	0.58	-
P/RPS	0.11	0.10	0.10	0.09	0.06	0.06	0.08	5.44%
YoY %	10.00%	0.00%	11.11%	50.00%	0.00%	-25.00%	-	-
Horiz. %	137.50%	125.00%	125.00%	112.50%	75.00%	75.00%	100.00%	-
P/EPS	6.87	7.90	21.68	15.23	10.79	10.85	5.55	3.61%
YoY %	-13.04%	-63.56%	42.35%	41.15%	-0.55%	95.50%	-	-
Horiz. %	123.78%	142.34%	390.63%	274.41%	194.41%	195.50%	100.00%	-
EY	14.55	12.65	4.61	6.56	9.27	9.22	18.00	-3.48%
YoY %	15.02%	174.40%	-29.73%	-29.23%	0.54%	-48.78%	-	-
Horiz. %	80.83%	70.28%	25.61%	36.44%	51.50%	51.22%	100.00%	-
DY	2.48	3.51	3.23	4.88	3.81	4.08	4.91	-10.75%
YoY %	-29.34%	8.67%	-33.81%	28.08%	-6.62%	-16.90%	-	-
Horiz. %	50.51%	71.49%	65.78%	99.39%	77.60%	83.10%	100.00%	-
P/NAPS	0.44	0.32	0.37	0.40	0.35	0.34	0.40	1.59%
YoY %	37.50%	-13.51%	-7.50%	14.29%	2.94%	-15.00%	-	-
Horiz. %	110.00%	80.00%	92.50%	100.00%	87.50%	85.00%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos