Highlights

[NYLEX] YoY Annual (Unaudited) Result on 2016-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-May-2016  [#4]
Profit Trend YoY -     51.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 1,560,354 1,446,375 1,337,256 1,197,450 1,272,737 1,566,028 1,728,625 -1.69%
  YoY % 7.88% 8.16% 11.68% -5.92% -18.73% -9.41% -
  Horiz. % 90.27% 83.67% 77.36% 69.27% 73.63% 90.59% 100.00%
PBT 4,640 30,576 36,154 20,512 18,383 16,791 15,776 -18.44%
  YoY % -84.82% -15.43% 76.26% 11.58% 9.48% 6.43% -
  Horiz. % 29.41% 193.81% 229.17% 130.02% 116.53% 106.43% 100.00%
Tax -9,160 -10,501 -12,393 -9,335 -13,174 -9,627 -8,753 0.76%
  YoY % 12.77% 15.27% -32.76% 29.14% -36.84% -9.99% -
  Horiz. % 104.65% 119.97% 141.59% 106.65% 150.51% 109.99% 100.00%
NP -4,520 20,075 23,761 11,177 5,209 7,164 7,023 -
  YoY % -122.52% -15.51% 112.59% 114.57% -27.29% 2.01% -
  Horiz. % -64.36% 285.85% 338.33% 159.15% 74.17% 102.01% 100.00%
NP to SH -3,332 19,093 20,386 11,154 7,386 7,959 7,755 -
  YoY % -117.45% -6.34% 82.77% 51.02% -7.20% 2.63% -
  Horiz. % -42.97% 246.20% 262.88% 143.83% 95.24% 102.63% 100.00%
Tax Rate 197.41 % 34.34 % 34.28 % 45.51 % 71.66 % 57.33 % 55.48 % 23.55%
  YoY % 474.87% 0.18% -24.68% -36.49% 25.00% 3.33% -
  Horiz. % 355.82% 61.90% 61.79% 82.03% 129.16% 103.33% 100.00%
Total Cost 1,564,874 1,426,300 1,313,495 1,186,273 1,267,528 1,558,864 1,721,602 -1.58%
  YoY % 9.72% 8.59% 10.72% -6.41% -18.69% -9.45% -
  Horiz. % 90.90% 82.85% 76.29% 68.91% 73.62% 90.55% 100.00%
Net Worth 332,879 345,476 345,421 323,639 300,839 289,067 284,285 2.66%
  YoY % -3.65% 0.02% 6.73% 7.58% 4.07% 1.68% -
  Horiz. % 117.09% 121.52% 121.51% 113.84% 105.82% 101.68% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 3,638 3,755 3,838 3,852 3,856 5,781 3,867 -1.02%
  YoY % -3.12% -2.16% -0.38% -0.11% -33.29% 49.47% -
  Horiz. % 94.06% 97.09% 99.23% 99.61% 99.72% 149.47% 100.00%
Div Payout % - % 19.67 % 18.83 % 34.54 % 52.22 % 72.64 % 49.88 % -
  YoY % 0.00% 4.46% -45.48% -33.86% -28.11% 45.63% -
  Horiz. % 0.00% 39.43% 37.75% 69.25% 104.69% 145.63% 100.00%
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 332,879 345,476 345,421 323,639 300,839 289,067 284,285 2.66%
  YoY % -3.65% 0.02% 6.73% 7.58% 4.07% 1.68% -
  Horiz. % 117.09% 121.52% 121.51% 113.84% 105.82% 101.68% 100.00%
NOSH 181,901 187,758 191,900 192,642 192,845 192,711 193,391 -1.02%
  YoY % -3.12% -2.16% -0.38% -0.11% 0.07% -0.35% -
  Horiz. % 94.06% 97.09% 99.23% 99.61% 99.72% 99.65% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin -0.29 % 1.39 % 1.78 % 0.93 % 0.41 % 0.46 % 0.41 % -
  YoY % -120.86% -21.91% 91.40% 126.83% -10.87% 12.20% -
  Horiz. % -70.73% 339.02% 434.15% 226.83% 100.00% 112.20% 100.00%
ROE -1.00 % 5.53 % 5.90 % 3.45 % 2.46 % 2.75 % 2.73 % -
  YoY % -118.08% -6.27% 71.01% 40.24% -10.55% 0.73% -
  Horiz. % -36.63% 202.56% 216.12% 126.37% 90.11% 100.73% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 857.80 770.34 696.85 621.59 659.98 812.63 893.85 -0.68%
  YoY % 11.35% 10.55% 12.11% -5.82% -18.78% -9.09% -
  Horiz. % 95.97% 86.18% 77.96% 69.54% 73.84% 90.91% 100.00%
EPS -1.80 10.05 10.62 5.79 3.83 4.13 4.01 -
  YoY % -117.91% -5.37% 83.42% 51.17% -7.26% 2.99% -
  Horiz. % -44.89% 250.62% 264.84% 144.39% 95.51% 102.99% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 3.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 1.8300 1.8400 1.8000 1.6800 1.5600 1.5000 1.4700 3.72%
  YoY % -0.54% 2.22% 7.14% 7.69% 4.00% 2.04% -
  Horiz. % 124.49% 125.17% 122.45% 114.29% 106.12% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 802.91 744.26 688.11 616.17 654.91 805.83 889.50 -1.69%
  YoY % 7.88% 8.16% 11.68% -5.92% -18.73% -9.41% -
  Horiz. % 90.27% 83.67% 77.36% 69.27% 73.63% 90.59% 100.00%
EPS -1.71 9.82 10.49 5.74 3.80 4.10 3.99 -
  YoY % -117.41% -6.39% 82.75% 51.05% -7.32% 2.76% -
  Horiz. % -42.86% 246.12% 262.91% 143.86% 95.24% 102.76% 100.00%
DPS 1.87 1.93 1.97 1.98 1.98 2.97 1.99 -1.03%
  YoY % -3.11% -2.03% -0.51% 0.00% -33.33% 49.25% -
  Horiz. % 93.97% 96.98% 98.99% 99.50% 99.50% 149.25% 100.00%
NAPS 1.7129 1.7777 1.7774 1.6654 1.5480 1.4875 1.4628 2.66%
  YoY % -3.65% 0.02% 6.73% 7.58% 4.07% 1.69% -
  Horiz. % 117.10% 121.53% 121.51% 113.85% 105.82% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.6400 0.6300 0.9550 0.5400 0.5550 0.6400 0.5450 -
P/RPS 0.07 0.08 0.14 0.09 0.08 0.08 0.06 2.60%
  YoY % -12.50% -42.86% 55.56% 12.50% 0.00% 33.33% -
  Horiz. % 116.67% 133.33% 233.33% 150.00% 133.33% 133.33% 100.00%
P/EPS -34.94 6.20 8.99 9.33 14.49 15.50 13.59 -
  YoY % -663.55% -31.03% -3.64% -35.61% -6.52% 14.05% -
  Horiz. % -257.10% 45.62% 66.15% 68.65% 106.62% 114.05% 100.00%
EY -2.86 16.14 11.12 10.72 6.90 6.45 7.36 -
  YoY % -117.72% 45.14% 3.73% 55.36% 6.98% -12.36% -
  Horiz. % -38.86% 219.29% 151.09% 145.65% 93.75% 87.64% 100.00%
DY 3.13 3.17 2.09 3.70 3.60 4.69 3.67 -2.62%
  YoY % -1.26% 51.67% -43.51% 2.78% -23.24% 27.79% -
  Horiz. % 85.29% 86.38% 56.95% 100.82% 98.09% 127.79% 100.00%
P/NAPS 0.35 0.34 0.53 0.32 0.36 0.43 0.37 -0.92%
  YoY % 2.94% -35.85% 65.62% -11.11% -16.28% 16.22% -
  Horiz. % 94.59% 91.89% 143.24% 86.49% 97.30% 116.22% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 29/07/19 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 -
Price 0.6000 0.7100 1.0700 0.5250 0.5600 0.7000 0.5250 -
P/RPS 0.07 0.09 0.15 0.08 0.08 0.09 0.06 2.60%
  YoY % -22.22% -40.00% 87.50% 0.00% -11.11% 50.00% -
  Horiz. % 116.67% 150.00% 250.00% 133.33% 133.33% 150.00% 100.00%
P/EPS -32.76 6.98 10.07 9.07 14.62 16.95 13.09 -
  YoY % -569.34% -30.69% 11.03% -37.96% -13.75% 29.49% -
  Horiz. % -250.27% 53.32% 76.93% 69.29% 111.69% 129.49% 100.00%
EY -3.05 14.32 9.93 11.03 6.84 5.90 7.64 -
  YoY % -121.30% 44.21% -9.97% 61.26% 15.93% -22.77% -
  Horiz. % -39.92% 187.43% 129.97% 144.37% 89.53% 77.23% 100.00%
DY 3.33 2.82 1.87 3.81 3.57 4.29 3.81 -2.22%
  YoY % 18.09% 50.80% -50.92% 6.72% -16.78% 12.60% -
  Horiz. % 87.40% 74.02% 49.08% 100.00% 93.70% 112.60% 100.00%
P/NAPS 0.33 0.39 0.59 0.31 0.36 0.47 0.36 -1.44%
  YoY % -15.38% -33.90% 90.32% -13.89% -23.40% 30.56% -
  Horiz. % 91.67% 108.33% 163.89% 86.11% 100.00% 130.56% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers