Highlights

[NYLEX] YoY Annualized Quarter Result on 2018-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-Aug-2018  [#1]
Profit Trend QoQ -     -35.43%    YoY -     87.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 1,258,280 1,681,604 1,254,564 1,092,632 1,291,272 1,435,332 1,667,812 -4.59%
  YoY % -25.17% 34.04% 14.82% -15.38% -10.04% -13.94% -
  Horiz. % 75.44% 100.83% 75.22% 65.51% 77.42% 86.06% 100.00%
PBT 1,980 21,580 14,680 12,260 12,672 18,472 13,952 -27.77%
  YoY % -90.82% 47.00% 19.74% -3.25% -31.40% 32.40% -
  Horiz. % 14.19% 154.67% 105.22% 87.87% 90.83% 132.40% 100.00%
Tax -8,544 -8,244 -8,404 -7,988 -8,324 -8,188 -6,580 4.45%
  YoY % -3.64% 1.90% -5.21% 4.04% -1.66% -24.44% -
  Horiz. % 129.85% 125.29% 127.72% 121.40% 126.50% 124.44% 100.00%
NP -6,564 13,336 6,276 4,272 4,348 10,284 7,372 -
  YoY % -149.22% 112.49% 46.91% -1.75% -57.72% 39.50% -
  Horiz. % -89.04% 180.90% 85.13% 57.95% 58.98% 139.50% 100.00%
NP to SH -4,500 12,328 6,584 1,880 6,844 11,700 9,336 -
  YoY % -136.50% 87.24% 250.21% -72.53% -41.50% 25.32% -
  Horiz. % -48.20% 132.05% 70.52% 20.14% 73.31% 125.32% 100.00%
Tax Rate 431.52 % 38.20 % 57.25 % 65.15 % 65.69 % 44.33 % 47.16 % 44.60%
  YoY % 1,029.63% -33.28% -12.13% -0.82% 48.18% -6.00% -
  Horiz. % 915.01% 81.00% 121.40% 138.15% 139.29% 94.00% 100.00%
Total Cost 1,264,844 1,668,268 1,248,288 1,088,360 1,286,924 1,425,048 1,660,440 -4.43%
  YoY % -24.18% 33.64% 14.69% -15.43% -9.69% -14.18% -
  Horiz. % 76.18% 100.47% 75.18% 65.55% 77.50% 85.82% 100.00%
Net Worth 330,429 348,672 347,340 328,999 317,207 288,651 291,267 2.12%
  YoY % -5.23% 0.38% 5.57% 3.72% 9.89% -0.90% -
  Horiz. % 113.45% 119.71% 119.25% 112.95% 108.91% 99.10% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 330,429 348,672 347,340 328,999 317,207 288,651 291,267 2.12%
  YoY % -5.23% 0.38% 5.57% 3.72% 9.89% -0.90% -
  Horiz. % 113.45% 119.71% 119.25% 112.95% 108.91% 99.10% 100.00%
NOSH 178,610 187,458 191,900 195,833 192,247 192,434 192,892 -1.27%
  YoY % -4.72% -2.32% -2.01% 1.87% -0.10% -0.24% -
  Horiz. % 92.60% 97.18% 99.49% 101.52% 99.67% 99.76% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin -0.52 % 0.79 % 0.50 % 0.39 % 0.34 % 0.72 % 0.44 % -
  YoY % -165.82% 58.00% 28.21% 14.71% -52.78% 63.64% -
  Horiz. % -118.18% 179.55% 113.64% 88.64% 77.27% 163.64% 100.00%
ROE -1.36 % 3.54 % 1.90 % 0.57 % 2.16 % 4.05 % 3.21 % -
  YoY % -138.42% 86.32% 233.33% -73.61% -46.67% 26.17% -
  Horiz. % -42.37% 110.28% 59.19% 17.76% 67.29% 126.17% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 704.48 897.05 653.76 557.94 671.67 745.88 864.63 -3.35%
  YoY % -21.47% 37.21% 17.17% -16.93% -9.95% -13.73% -
  Horiz. % 81.48% 103.75% 75.61% 64.53% 77.68% 86.27% 100.00%
EPS -2.52 6.56 3.44 0.96 3.56 6.08 4.84 -
  YoY % -138.41% 90.70% 258.33% -73.03% -41.45% 25.62% -
  Horiz. % -52.07% 135.54% 71.07% 19.83% 73.55% 125.62% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8500 1.8600 1.8100 1.6800 1.6500 1.5000 1.5100 3.44%
  YoY % -0.54% 2.76% 7.74% 1.82% 10.00% -0.66% -
  Horiz. % 122.52% 123.18% 119.87% 111.26% 109.27% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 647.47 865.30 645.56 562.24 664.45 738.58 858.21 -4.59%
  YoY % -25.17% 34.04% 14.82% -15.38% -10.04% -13.94% -
  Horiz. % 75.44% 100.83% 75.22% 65.51% 77.42% 86.06% 100.00%
EPS -2.32 6.34 3.39 0.97 3.52 6.02 4.80 -
  YoY % -136.59% 87.02% 249.48% -72.44% -41.53% 25.42% -
  Horiz. % -48.33% 132.08% 70.62% 20.21% 73.33% 125.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7003 1.7942 1.7873 1.6929 1.6323 1.4853 1.4988 2.12%
  YoY % -5.23% 0.39% 5.58% 3.71% 9.90% -0.90% -
  Horiz. % 113.44% 119.71% 119.25% 112.95% 108.91% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6000 0.6800 0.9150 0.5750 0.4900 0.6550 0.4900 -
P/RPS 0.09 0.08 0.14 0.10 0.07 0.09 0.06 6.99%
  YoY % 12.50% -42.86% 40.00% 42.86% -22.22% 50.00% -
  Horiz. % 150.00% 133.33% 233.33% 166.67% 116.67% 150.00% 100.00%
P/EPS -23.81 10.34 26.67 59.90 13.76 10.77 10.12 -
  YoY % -330.27% -61.23% -55.48% 335.32% 27.76% 6.42% -
  Horiz. % -235.28% 102.17% 263.54% 591.90% 135.97% 106.42% 100.00%
EY -4.20 9.67 3.75 1.67 7.27 9.28 9.88 -
  YoY % -143.43% 157.87% 124.55% -77.03% -21.66% -6.07% -
  Horiz. % -42.51% 97.87% 37.96% 16.90% 73.58% 93.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.37 0.51 0.34 0.30 0.44 0.32 -
  YoY % -13.51% -27.45% 50.00% 13.33% -31.82% 37.50% -
  Horiz. % 100.00% 115.62% 159.38% 106.25% 93.75% 137.50% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 29/10/19 25/10/18 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 -
Price 0.5800 0.6300 1.0200 0.7250 0.5650 0.5750 0.5200 -
P/RPS 0.08 0.07 0.16 0.13 0.08 0.08 0.06 4.91%
  YoY % 14.29% -56.25% 23.08% 62.50% 0.00% 33.33% -
  Horiz. % 133.33% 116.67% 266.67% 216.67% 133.33% 133.33% 100.00%
P/EPS -23.02 9.58 29.73 75.52 15.87 9.46 10.74 -
  YoY % -340.29% -67.78% -60.63% 375.87% 67.76% -11.92% -
  Horiz. % -214.34% 89.20% 276.82% 703.17% 147.77% 88.08% 100.00%
EY -4.34 10.44 3.36 1.32 6.30 10.57 9.31 -
  YoY % -141.57% 210.71% 154.55% -79.05% -40.40% 13.53% -
  Horiz. % -46.62% 112.14% 36.09% 14.18% 67.67% 113.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.34 0.56 0.43 0.34 0.38 0.34 -1.53%
  YoY % -8.82% -39.29% 30.23% 26.47% -10.53% 11.76% -
  Horiz. % 91.18% 100.00% 164.71% 126.47% 100.00% 111.76% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers