Highlights

[NYLEX] YoY Annual (Unaudited) Result on 2018-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend YoY -     -6.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 1,136,305 1,560,354 1,446,375 1,337,256 1,197,450 1,272,737 1,566,028 -5.20%
  YoY % -27.18% 7.88% 8.16% 11.68% -5.92% -18.73% -
  Horiz. % 72.56% 99.64% 92.36% 85.39% 76.46% 81.27% 100.00%
PBT -18,940 4,640 30,576 36,154 20,512 18,383 16,791 -
  YoY % -508.19% -84.82% -15.43% 76.26% 11.58% 9.48% -
  Horiz. % -112.80% 27.63% 182.10% 215.32% 122.16% 109.48% 100.00%
Tax -6,765 -9,160 -10,501 -12,393 -9,335 -13,174 -9,627 -5.71%
  YoY % 26.15% 12.77% 15.27% -32.76% 29.14% -36.84% -
  Horiz. % 70.27% 95.15% 109.08% 128.73% 96.97% 136.84% 100.00%
NP -25,705 -4,520 20,075 23,761 11,177 5,209 7,164 -
  YoY % -468.69% -122.52% -15.51% 112.59% 114.57% -27.29% -
  Horiz. % -358.81% -63.09% 280.22% 331.67% 156.02% 72.71% 100.00%
NP to SH -23,207 -3,332 19,093 20,386 11,154 7,386 7,959 -
  YoY % -596.49% -117.45% -6.34% 82.77% 51.02% -7.20% -
  Horiz. % -291.58% -41.86% 239.89% 256.14% 140.14% 92.80% 100.00%
Tax Rate - % 197.41 % 34.34 % 34.28 % 45.51 % 71.66 % 57.33 % -
  YoY % 0.00% 474.87% 0.18% -24.68% -36.49% 25.00% -
  Horiz. % 0.00% 344.34% 59.90% 59.79% 79.38% 125.00% 100.00%
Total Cost 1,162,010 1,564,874 1,426,300 1,313,495 1,186,273 1,267,528 1,558,864 -4.77%
  YoY % -25.74% 9.72% 8.59% 10.72% -6.41% -18.69% -
  Horiz. % 74.54% 100.39% 91.50% 84.26% 76.10% 81.31% 100.00%
Net Worth 297,362 332,879 345,476 345,421 323,639 300,839 289,067 0.47%
  YoY % -10.67% -3.65% 0.02% 6.73% 7.58% 4.07% -
  Horiz. % 102.87% 115.16% 119.51% 119.50% 111.96% 104.07% 100.00%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - 3,638 3,755 3,838 3,852 3,856 5,781 -
  YoY % 0.00% -3.12% -2.16% -0.38% -0.11% -33.29% -
  Horiz. % 0.00% 62.93% 64.95% 66.39% 66.64% 66.71% 100.00%
Div Payout % - % - % 19.67 % 18.83 % 34.54 % 52.22 % 72.64 % -
  YoY % 0.00% 0.00% 4.46% -45.48% -33.86% -28.11% -
  Horiz. % 0.00% 0.00% 27.08% 25.92% 47.55% 71.89% 100.00%
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 297,362 332,879 345,476 345,421 323,639 300,839 289,067 0.47%
  YoY % -10.67% -3.65% 0.02% 6.73% 7.58% 4.07% -
  Horiz. % 102.87% 115.16% 119.51% 119.50% 111.96% 104.07% 100.00%
NOSH 174,918 181,901 187,758 191,900 192,642 192,845 192,711 -1.60%
  YoY % -3.84% -3.12% -2.16% -0.38% -0.11% 0.07% -
  Horiz. % 90.77% 94.39% 97.43% 99.58% 99.96% 100.07% 100.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin -2.26 % -0.29 % 1.39 % 1.78 % 0.93 % 0.41 % 0.46 % -
  YoY % -679.31% -120.86% -21.91% 91.40% 126.83% -10.87% -
  Horiz. % -491.30% -63.04% 302.17% 386.96% 202.17% 89.13% 100.00%
ROE -7.80 % -1.00 % 5.53 % 5.90 % 3.45 % 2.46 % 2.75 % -
  YoY % -680.00% -118.08% -6.27% 71.01% 40.24% -10.55% -
  Horiz. % -283.64% -36.36% 201.09% 214.55% 125.45% 89.45% 100.00%
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 649.62 857.80 770.34 696.85 621.59 659.98 812.63 -3.66%
  YoY % -24.27% 11.35% 10.55% 12.11% -5.82% -18.78% -
  Horiz. % 79.94% 105.56% 94.80% 85.75% 76.49% 81.22% 100.00%
EPS -13.18 -1.80 10.05 10.62 5.79 3.83 4.13 -
  YoY % -632.22% -117.91% -5.37% 83.42% 51.17% -7.26% -
  Horiz. % -319.13% -43.58% 243.34% 257.14% 140.19% 92.74% 100.00%
DPS 0.00 2.00 2.00 2.00 2.00 2.00 3.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 66.67% 66.67% 66.67% 66.67% 66.67% 100.00%
NAPS 1.7000 1.8300 1.8400 1.8000 1.6800 1.5600 1.5000 2.11%
  YoY % -7.10% -0.54% 2.22% 7.14% 7.69% 4.00% -
  Horiz. % 113.33% 122.00% 122.67% 120.00% 112.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 584.71 802.91 744.26 688.11 616.17 654.91 805.83 -5.20%
  YoY % -27.18% 7.88% 8.16% 11.68% -5.92% -18.73% -
  Horiz. % 72.56% 99.64% 92.36% 85.39% 76.46% 81.27% 100.00%
EPS -11.94 -1.71 9.82 10.49 5.74 3.80 4.10 -
  YoY % -598.25% -117.41% -6.39% 82.75% 51.05% -7.32% -
  Horiz. % -291.22% -41.71% 239.51% 255.85% 140.00% 92.68% 100.00%
DPS 0.00 1.87 1.93 1.97 1.98 1.98 2.97 -
  YoY % 0.00% -3.11% -2.03% -0.51% 0.00% -33.33% -
  Horiz. % 0.00% 62.96% 64.98% 66.33% 66.67% 66.67% 100.00%
NAPS 1.5301 1.7129 1.7777 1.7774 1.6654 1.5480 1.4875 0.47%
  YoY % -10.67% -3.65% 0.02% 6.73% 7.58% 4.07% -
  Horiz. % 102.86% 115.15% 119.51% 119.49% 111.96% 104.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.8350 0.6400 0.6300 0.9550 0.5400 0.5550 0.6400 -
P/RPS 0.13 0.07 0.08 0.14 0.09 0.08 0.08 8.42%
  YoY % 85.71% -12.50% -42.86% 55.56% 12.50% 0.00% -
  Horiz. % 162.50% 87.50% 100.00% 175.00% 112.50% 100.00% 100.00%
P/EPS -6.29 -34.94 6.20 8.99 9.33 14.49 15.50 -
  YoY % 82.00% -663.55% -31.03% -3.64% -35.61% -6.52% -
  Horiz. % -40.58% -225.42% 40.00% 58.00% 60.19% 93.48% 100.00%
EY -15.89 -2.86 16.14 11.12 10.72 6.90 6.45 -
  YoY % -455.59% -117.72% 45.14% 3.73% 55.36% 6.98% -
  Horiz. % -246.36% -44.34% 250.23% 172.40% 166.20% 106.98% 100.00%
DY 0.00 3.13 3.17 2.09 3.70 3.60 4.69 -
  YoY % 0.00% -1.26% 51.67% -43.51% 2.78% -23.24% -
  Horiz. % 0.00% 66.74% 67.59% 44.56% 78.89% 76.76% 100.00%
P/NAPS 0.49 0.35 0.34 0.53 0.32 0.36 0.43 2.20%
  YoY % 40.00% 2.94% -35.85% 65.62% -11.11% -16.28% -
  Horiz. % 113.95% 81.40% 79.07% 123.26% 74.42% 83.72% 100.00%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 30/07/20 29/07/19 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 -
Price 0.7050 0.6000 0.7100 1.0700 0.5250 0.5600 0.7000 -
P/RPS 0.11 0.07 0.09 0.15 0.08 0.08 0.09 3.40%
  YoY % 57.14% -22.22% -40.00% 87.50% 0.00% -11.11% -
  Horiz. % 122.22% 77.78% 100.00% 166.67% 88.89% 88.89% 100.00%
P/EPS -5.31 -32.76 6.98 10.07 9.07 14.62 16.95 -
  YoY % 83.79% -569.34% -30.69% 11.03% -37.96% -13.75% -
  Horiz. % -31.33% -193.27% 41.18% 59.41% 53.51% 86.25% 100.00%
EY -18.82 -3.05 14.32 9.93 11.03 6.84 5.90 -
  YoY % -517.05% -121.30% 44.21% -9.97% 61.26% 15.93% -
  Horiz. % -318.98% -51.69% 242.71% 168.31% 186.95% 115.93% 100.00%
DY 0.00 3.33 2.82 1.87 3.81 3.57 4.29 -
  YoY % 0.00% 18.09% 50.80% -50.92% 6.72% -16.78% -
  Horiz. % 0.00% 77.62% 65.73% 43.59% 88.81% 83.22% 100.00%
P/NAPS 0.41 0.33 0.39 0.59 0.31 0.36 0.47 -2.25%
  YoY % 24.24% -15.38% -33.90% 90.32% -13.89% -23.40% -
  Horiz. % 87.23% 70.21% 82.98% 125.53% 65.96% 76.60% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

113  811  448  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.045 
 KANGER 0.255-0.055 
 PASUKGB 0.09-0.035 
 VSOLAR 0.04-0.005 
 XOX 0.18-0.005 
 IRIS 0.255-0.065 
 BINTAI 0.685-0.09 
 PHB 0.0250.00 
 IKHMAS 0.175-0.01 
 FINTEC 0.10-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS