[NYLEX] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -10.45%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 948,603 678,002 358,833 1,566,028 1,189,255 863,554 416,953 73.24%
PBT 11,591 9,922 4,618 16,791 14,301 9,494 3,488 123.17%
Tax -7,388 -4,396 -2,047 -9,627 -5,825 -4,023 -1,645 172.96%
NP 4,203 5,526 2,571 7,164 8,476 5,471 1,843 73.51%
-
NP to SH 5,144 5,778 2,925 7,959 8,888 5,955 2,334 69.60%
-
Tax Rate 63.74% 44.31% 44.33% 57.33% 40.73% 42.37% 47.16% -
Total Cost 944,400 672,476 356,262 1,558,864 1,180,779 858,083 415,110 73.24%
-
Net Worth 298,621 298,529 288,651 289,067 291,125 290,016 291,267 1.68%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 5,781 - - - -
Div Payout % - - - 72.64% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 298,621 298,529 288,651 289,067 291,125 290,016 291,267 1.68%
NOSH 192,659 192,600 192,434 192,711 192,798 193,344 192,892 -0.08%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 0.44% 0.82% 0.72% 0.46% 0.71% 0.63% 0.44% -
ROE 1.72% 1.94% 1.01% 2.75% 3.05% 2.05% 0.80% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 492.37 352.03 186.47 812.63 616.84 446.64 216.16 73.37%
EPS 2.67 3.00 1.52 4.13 4.61 3.08 1.21 69.73%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.55 1.55 1.50 1.50 1.51 1.50 1.51 1.76%
Adjusted Per Share Value based on latest NOSH - 193,541
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 527.63 377.11 199.59 871.05 661.48 480.32 231.91 73.24%
EPS 2.86 3.21 1.63 4.43 4.94 3.31 1.30 69.39%
DPS 0.00 0.00 0.00 3.22 0.00 0.00 0.00 -
NAPS 1.661 1.6605 1.6055 1.6078 1.6193 1.6131 1.6201 1.68%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.595 0.645 0.655 0.64 0.57 0.53 0.49 -
P/RPS 0.12 0.18 0.35 0.08 0.09 0.12 0.23 -35.26%
P/EPS 22.28 21.50 43.09 15.50 12.36 17.21 40.50 -32.93%
EY 4.49 4.65 2.32 6.45 8.09 5.81 2.47 49.11%
DY 0.00 0.00 0.00 4.69 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.44 0.43 0.38 0.35 0.32 12.17%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 30/04/15 30/01/15 23/10/14 25/07/14 30/04/14 27/01/14 29/10/13 -
Price 0.625 0.615 0.575 0.70 0.67 0.525 0.52 -
P/RPS 0.13 0.17 0.31 0.09 0.11 0.12 0.24 -33.62%
P/EPS 23.41 20.50 37.83 16.95 14.53 17.05 42.98 -33.37%
EY 4.27 4.88 2.64 5.90 6.88 5.87 2.33 49.92%
DY 0.00 0.00 0.00 4.29 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.38 0.47 0.44 0.35 0.34 11.47%

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