Highlights

[NYLEX] YoY Annual (Unaudited) Result on 2019-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-May-2019  [#4]
Profit Trend YoY -     -117.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 1,151,677 1,136,305 1,560,354 1,446,375 1,337,256 1,197,450 1,272,737 -1.65%
  YoY % 1.35% -27.18% 7.88% 8.16% 11.68% -5.92% -
  Horiz. % 90.49% 89.28% 122.60% 113.64% 105.07% 94.08% 100.00%
PBT 27,345 -18,940 4,640 30,576 36,154 20,512 18,383 6.84%
  YoY % 244.38% -508.19% -84.82% -15.43% 76.26% 11.58% -
  Horiz. % 148.75% -103.03% 25.24% 166.33% 196.67% 111.58% 100.00%
Tax -7,665 -6,765 -9,160 -10,501 -12,393 -9,335 -13,174 -8.62%
  YoY % -13.30% 26.15% 12.77% 15.27% -32.76% 29.14% -
  Horiz. % 58.18% 51.35% 69.53% 79.71% 94.07% 70.86% 100.00%
NP 19,680 -25,705 -4,520 20,075 23,761 11,177 5,209 24.77%
  YoY % 176.56% -468.69% -122.52% -15.51% 112.59% 114.57% -
  Horiz. % 377.81% -493.47% -86.77% 385.39% 456.15% 214.57% 100.00%
NP to SH 19,306 -23,207 -3,332 19,093 20,386 11,154 7,386 17.35%
  YoY % 183.19% -596.49% -117.45% -6.34% 82.77% 51.02% -
  Horiz. % 261.39% -314.20% -45.11% 258.50% 276.01% 151.02% 100.00%
Tax Rate 28.03 % - % 197.41 % 34.34 % 34.28 % 45.51 % 71.66 % -14.47%
  YoY % 0.00% 0.00% 474.87% 0.18% -24.68% -36.49% -
  Horiz. % 39.12% 0.00% 275.48% 47.92% 47.84% 63.51% 100.00%
Total Cost 1,131,997 1,162,010 1,564,874 1,426,300 1,313,495 1,186,273 1,267,528 -1.87%
  YoY % -2.58% -25.74% 9.72% 8.59% 10.72% -6.41% -
  Horiz. % 89.31% 91.68% 123.46% 112.53% 103.63% 93.59% 100.00%
Net Worth 311,959 297,362 332,879 345,476 345,421 323,639 300,839 0.61%
  YoY % 4.91% -10.67% -3.65% 0.02% 6.73% 7.58% -
  Horiz. % 103.70% 98.84% 110.65% 114.84% 114.82% 107.58% 100.00%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - 3,638 3,755 3,838 3,852 3,856 -
  YoY % 0.00% 0.00% -3.12% -2.16% -0.38% -0.11% -
  Horiz. % 0.00% 0.00% 94.32% 97.36% 99.51% 99.89% 100.00%
Div Payout % - % - % - % 19.67 % 18.83 % 34.54 % 52.22 % -
  YoY % 0.00% 0.00% 0.00% 4.46% -45.48% -33.86% -
  Horiz. % 0.00% 0.00% 0.00% 37.67% 36.06% 66.14% 100.00%
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 311,959 297,362 332,879 345,476 345,421 323,639 300,839 0.61%
  YoY % 4.91% -10.67% -3.65% 0.02% 6.73% 7.58% -
  Horiz. % 103.70% 98.84% 110.65% 114.84% 114.82% 107.58% 100.00%
NOSH 179,287 174,918 181,901 187,758 191,900 192,642 192,845 -1.21%
  YoY % 2.50% -3.84% -3.12% -2.16% -0.38% -0.11% -
  Horiz. % 92.97% 90.70% 94.32% 97.36% 99.51% 99.89% 100.00%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 1.71 % -2.26 % -0.29 % 1.39 % 1.78 % 0.93 % 0.41 % 26.85%
  YoY % 175.66% -679.31% -120.86% -21.91% 91.40% 126.83% -
  Horiz. % 417.07% -551.22% -70.73% 339.02% 434.15% 226.83% 100.00%
ROE 6.19 % -7.80 % -1.00 % 5.53 % 5.90 % 3.45 % 2.46 % 16.61%
  YoY % 179.36% -680.00% -118.08% -6.27% 71.01% 40.24% -
  Horiz. % 251.63% -317.07% -40.65% 224.80% 239.84% 140.24% 100.00%
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 642.36 649.62 857.80 770.34 696.85 621.59 659.98 -0.45%
  YoY % -1.12% -24.27% 11.35% 10.55% 12.11% -5.82% -
  Horiz. % 97.33% 98.43% 129.97% 116.72% 105.59% 94.18% 100.00%
EPS 10.90 -13.18 -1.80 10.05 10.62 5.79 3.83 19.02%
  YoY % 182.70% -632.22% -117.91% -5.37% 83.42% 51.17% -
  Horiz. % 284.60% -344.13% -47.00% 262.40% 277.28% 151.17% 100.00%
DPS 0.00 0.00 2.00 2.00 2.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.7400 1.7000 1.8300 1.8400 1.8000 1.6800 1.5600 1.83%
  YoY % 2.35% -7.10% -0.54% 2.22% 7.14% 7.69% -
  Horiz. % 111.54% 108.97% 117.31% 117.95% 115.38% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 592.62 584.71 802.91 744.26 688.11 616.17 654.91 -1.65%
  YoY % 1.35% -27.18% 7.88% 8.16% 11.68% -5.92% -
  Horiz. % 90.49% 89.28% 122.60% 113.64% 105.07% 94.08% 100.00%
EPS 9.93 -11.94 -1.71 9.82 10.49 5.74 3.80 17.34%
  YoY % 183.17% -598.25% -117.41% -6.39% 82.75% 51.05% -
  Horiz. % 261.32% -314.21% -45.00% 258.42% 276.05% 151.05% 100.00%
DPS 0.00 0.00 1.87 1.93 1.97 1.98 1.98 -
  YoY % 0.00% 0.00% -3.11% -2.03% -0.51% 0.00% -
  Horiz. % 0.00% 0.00% 94.44% 97.47% 99.49% 100.00% 100.00%
NAPS 1.6053 1.5301 1.7129 1.7777 1.7774 1.6654 1.5480 0.61%
  YoY % 4.91% -10.67% -3.65% 0.02% 6.73% 7.58% -
  Horiz. % 103.70% 98.84% 110.65% 114.84% 114.82% 107.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.8450 0.8350 0.6400 0.6300 0.9550 0.5400 0.5550 -
P/RPS 0.13 0.13 0.07 0.08 0.14 0.09 0.08 8.42%
  YoY % 0.00% 85.71% -12.50% -42.86% 55.56% 12.50% -
  Horiz. % 162.50% 162.50% 87.50% 100.00% 175.00% 112.50% 100.00%
P/EPS 7.85 -6.29 -34.94 6.20 8.99 9.33 14.49 -9.70%
  YoY % 224.80% 82.00% -663.55% -31.03% -3.64% -35.61% -
  Horiz. % 54.18% -43.41% -241.13% 42.79% 62.04% 64.39% 100.00%
EY 12.74 -15.89 -2.86 16.14 11.12 10.72 6.90 10.75%
  YoY % 180.18% -455.59% -117.72% 45.14% 3.73% 55.36% -
  Horiz. % 184.64% -230.29% -41.45% 233.91% 161.16% 155.36% 100.00%
DY 0.00 0.00 3.13 3.17 2.09 3.70 3.60 -
  YoY % 0.00% 0.00% -1.26% 51.67% -43.51% 2.78% -
  Horiz. % 0.00% 0.00% 86.94% 88.06% 58.06% 102.78% 100.00%
P/NAPS 0.49 0.49 0.35 0.34 0.53 0.32 0.36 5.27%
  YoY % 0.00% 40.00% 2.94% -35.85% 65.62% -11.11% -
  Horiz. % 136.11% 136.11% 97.22% 94.44% 147.22% 88.89% 100.00%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 29/07/21 30/07/20 29/07/19 26/07/18 27/07/17 29/07/16 30/07/15 -
Price 0.8400 0.7050 0.6000 0.7100 1.0700 0.5250 0.5600 -
P/RPS 0.13 0.11 0.07 0.09 0.15 0.08 0.08 8.42%
  YoY % 18.18% 57.14% -22.22% -40.00% 87.50% 0.00% -
  Horiz. % 162.50% 137.50% 87.50% 112.50% 187.50% 100.00% 100.00%
P/EPS 7.80 -5.31 -32.76 6.98 10.07 9.07 14.62 -9.93%
  YoY % 246.89% 83.79% -569.34% -30.69% 11.03% -37.96% -
  Horiz. % 53.35% -36.32% -224.08% 47.74% 68.88% 62.04% 100.00%
EY 12.82 -18.82 -3.05 14.32 9.93 11.03 6.84 11.03%
  YoY % 168.12% -517.05% -121.30% 44.21% -9.97% 61.26% -
  Horiz. % 187.43% -275.15% -44.59% 209.36% 145.18% 161.26% 100.00%
DY 0.00 0.00 3.33 2.82 1.87 3.81 3.57 -
  YoY % 0.00% 0.00% 18.09% 50.80% -50.92% 6.72% -
  Horiz. % 0.00% 0.00% 93.28% 78.99% 52.38% 106.72% 100.00%
P/NAPS 0.48 0.41 0.33 0.39 0.59 0.31 0.36 4.91%
  YoY % 17.07% 24.24% -15.38% -33.90% 90.32% -13.89% -
  Horiz. % 133.33% 113.89% 91.67% 108.33% 163.89% 86.11% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

228  754  509  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.0150.00 
 BORNOIL 0.0250.00 
 DNEX 0.815-0.04 
 CAREPLS 1.22+0.25 
 SAPNRG 0.09-0.005 
 KANGER-WB 0.0050.00 
 TOPGLOV 2.64+0.39 
 LKL 0.10-0.015 
 G3 0.11-0.02 
 FITTERS 0.43-0.08 
PARTNERS & BROKERS