[NYLEX] QoQ TTM 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- -26.01%
YoY- 2.63%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 1,325,376 1,380,476 1,507,908 1,566,028 1,630,706 1,706,474 1,703,878 -15.45%
PBT 14,081 17,219 17,921 16,791 17,880 16,523 15,913 -7.85%
Tax -11,190 -10,000 -10,029 -9,627 -8,064 -8,302 -9,317 13.02%
NP 2,891 7,219 7,892 7,164 9,816 8,221 6,596 -42.38%
-
NP to SH 4,215 7,782 8,550 7,959 10,757 9,369 7,900 -34.29%
-
Tax Rate 79.47% 58.08% 55.96% 57.33% 45.10% 50.25% 58.55% -
Total Cost 1,322,485 1,373,257 1,500,016 1,558,864 1,620,890 1,698,253 1,697,282 -15.36%
-
Net Worth 297,787 298,793 288,651 290,312 291,370 288,909 291,267 1.49%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 5,806 5,806 5,806 5,806 3,853 3,853 3,853 31.53%
Div Payout % 137.75% 74.61% 67.91% 72.95% 35.82% 41.13% 48.78% -
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 297,787 298,793 288,651 290,312 291,370 288,909 291,267 1.49%
NOSH 192,121 192,770 192,434 193,541 192,960 192,606 192,892 -0.26%
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 0.22% 0.52% 0.52% 0.46% 0.60% 0.48% 0.39% -
ROE 1.42% 2.60% 2.96% 2.74% 3.69% 3.24% 2.71% -
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 689.86 716.12 783.60 809.14 845.10 885.99 883.33 -15.23%
EPS 2.19 4.04 4.44 4.11 5.57 4.86 4.10 -34.24%
DPS 3.00 3.00 3.00 3.00 2.00 2.00 2.00 31.13%
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 737.19 767.84 838.72 871.05 907.02 949.16 947.72 -15.45%
EPS 2.34 4.33 4.76 4.43 5.98 5.21 4.39 -34.33%
DPS 3.23 3.23 3.23 3.23 2.14 2.14 2.14 31.68%
NAPS 1.6563 1.6619 1.6055 1.6148 1.6206 1.607 1.6201 1.48%
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 0.09 0.09 0.08 0.08 0.07 0.06 0.06 31.13%
P/EPS 27.12 15.98 14.74 15.56 10.22 10.90 11.96 72.85%
EY 3.69 6.26 6.78 6.43 9.78 9.18 8.36 -42.11%
DY 5.04 4.65 4.58 4.69 3.51 3.77 4.08 15.17%
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 0.09 0.09 0.07 0.09 0.08 0.06 0.06 31.13%
P/EPS 28.49 15.23 12.94 17.02 12.02 10.79 12.70 71.62%
EY 3.51 6.56 7.73 5.87 8.32 9.27 7.88 -41.76%
DY 4.80 4.88 5.22 4.29 2.99 3.81 3.85 15.88%
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