Highlights

[NYLEX] YoY Annualized Quarter Result on 2019-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2020
Quarter 31-Aug-2019  [#1]
Profit Trend QoQ -     -35.05%    YoY -     -136.50%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 983,676 1,258,280 1,681,604 1,254,564 1,092,632 1,291,272 1,435,332 -6.10%
  YoY % -21.82% -25.17% 34.04% 14.82% -15.38% -10.04% -
  Horiz. % 68.53% 87.66% 117.16% 87.41% 76.12% 89.96% 100.00%
PBT 1,088 1,980 21,580 14,680 12,260 12,672 18,472 -37.60%
  YoY % -45.05% -90.82% 47.00% 19.74% -3.25% -31.40% -
  Horiz. % 5.89% 10.72% 116.83% 79.47% 66.37% 68.60% 100.00%
Tax -8,284 -8,544 -8,244 -8,404 -7,988 -8,324 -8,188 0.19%
  YoY % 3.04% -3.64% 1.90% -5.21% 4.04% -1.66% -
  Horiz. % 101.17% 104.35% 100.68% 102.64% 97.56% 101.66% 100.00%
NP -7,196 -6,564 13,336 6,276 4,272 4,348 10,284 -
  YoY % -9.63% -149.22% 112.49% 46.91% -1.75% -57.72% -
  Horiz. % -69.97% -63.83% 129.68% 61.03% 41.54% 42.28% 100.00%
NP to SH -6,072 -4,500 12,328 6,584 1,880 6,844 11,700 -
  YoY % -34.93% -136.50% 87.24% 250.21% -72.53% -41.50% -
  Horiz. % -51.90% -38.46% 105.37% 56.27% 16.07% 58.50% 100.00%
Tax Rate 761.40 % 431.52 % 38.20 % 57.25 % 65.15 % 65.69 % 44.33 % 60.56%
  YoY % 76.45% 1,029.63% -33.28% -12.13% -0.82% 48.18% -
  Horiz. % 1,717.57% 973.43% 86.17% 129.15% 146.97% 148.18% 100.00%
Total Cost 990,872 1,264,844 1,668,268 1,248,288 1,088,360 1,286,924 1,425,048 -5.87%
  YoY % -21.66% -24.18% 33.64% 14.69% -15.43% -9.69% -
  Horiz. % 69.53% 88.76% 117.07% 87.60% 76.37% 90.31% 100.00%
Net Worth 301,961 330,429 348,672 347,340 328,999 317,207 288,651 0.75%
  YoY % -8.62% -5.23% 0.38% 5.57% 3.72% 9.89% -
  Horiz. % 104.61% 114.47% 120.79% 120.33% 113.98% 109.89% 100.00%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 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
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 301,961 330,429 348,672 347,340 328,999 317,207 288,651 0.75%
  YoY % -8.62% -5.23% 0.38% 5.57% 3.72% 9.89% -
  Horiz. % 104.61% 114.47% 120.79% 120.33% 113.98% 109.89% 100.00%
NOSH 180,814 178,610 187,458 191,900 195,833 192,247 192,434 -1.03%
  YoY % 1.23% -4.72% -2.32% -2.01% 1.87% -0.10% -
  Horiz. % 93.96% 92.82% 97.41% 99.72% 101.77% 99.90% 100.00%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin -0.73 % -0.52 % 0.79 % 0.50 % 0.39 % 0.34 % 0.72 % -
  YoY % -40.38% -165.82% 58.00% 28.21% 14.71% -52.78% -
  Horiz. % -101.39% -72.22% 109.72% 69.44% 54.17% 47.22% 100.00%
ROE -2.01 % -1.36 % 3.54 % 1.90 % 0.57 % 2.16 % 4.05 % -
  YoY % -47.79% -138.42% 86.32% 233.33% -73.61% -46.67% -
  Horiz. % -49.63% -33.58% 87.41% 46.91% 14.07% 53.33% 100.00%
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 544.02 704.48 897.05 653.76 557.94 671.67 745.88 -5.12%
  YoY % -22.78% -21.47% 37.21% 17.17% -16.93% -9.95% -
  Horiz. % 72.94% 94.45% 120.27% 87.65% 74.80% 90.05% 100.00%
EPS -3.36 -2.52 6.56 3.44 0.96 3.56 6.08 -
  YoY % -33.33% -138.41% 90.70% 258.33% -73.03% -41.45% -
  Horiz. % -55.26% -41.45% 107.89% 56.58% 15.79% 58.55% 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 1.6700 1.8500 1.8600 1.8100 1.6800 1.6500 1.5000 1.80%
  YoY % -9.73% -0.54% 2.76% 7.74% 1.82% 10.00% -
  Horiz. % 111.33% 123.33% 124.00% 120.67% 112.00% 110.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 506.17 647.47 865.30 645.56 562.24 664.45 738.58 -6.10%
  YoY % -21.82% -25.17% 34.04% 14.82% -15.38% -10.04% -
  Horiz. % 68.53% 87.66% 117.16% 87.41% 76.12% 89.96% 100.00%
EPS -3.12 -2.32 6.34 3.39 0.97 3.52 6.02 -
  YoY % -34.48% -136.59% 87.02% 249.48% -72.44% -41.53% -
  Horiz. % -51.83% -38.54% 105.32% 56.31% 16.11% 58.47% 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 1.5538 1.7003 1.7942 1.7873 1.6929 1.6323 1.4853 0.75%
  YoY % -8.62% -5.23% 0.39% 5.58% 3.71% 9.90% -
  Horiz. % 104.61% 114.48% 120.80% 120.33% 113.98% 109.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.6700 0.6000 0.6800 0.9150 0.5750 0.4900 0.6550 -
P/RPS 0.12 0.09 0.08 0.14 0.10 0.07 0.09 4.91%
  YoY % 33.33% 12.50% -42.86% 40.00% 42.86% -22.22% -
  Horiz. % 133.33% 100.00% 88.89% 155.56% 111.11% 77.78% 100.00%
P/EPS -19.95 -23.81 10.34 26.67 59.90 13.76 10.77 -
  YoY % 16.21% -330.27% -61.23% -55.48% 335.32% 27.76% -
  Horiz. % -185.24% -221.08% 96.01% 247.63% 556.17% 127.76% 100.00%
EY -5.01 -4.20 9.67 3.75 1.67 7.27 9.28 -
  YoY % -19.29% -143.43% 157.87% 124.55% -77.03% -21.66% -
  Horiz. % -53.99% -45.26% 104.20% 40.41% 18.00% 78.34% 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 0.40 0.32 0.37 0.51 0.34 0.30 0.44 -1.57%
  YoY % 25.00% -13.51% -27.45% 50.00% 13.33% -31.82% -
  Horiz. % 90.91% 72.73% 84.09% 115.91% 77.27% 68.18% 100.00%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 27/10/20 29/10/19 25/10/18 26/10/17 26/10/16 28/10/15 23/10/14 -
Price 0.5800 0.5800 0.6300 1.0200 0.7250 0.5650 0.5750 -
P/RPS 0.11 0.08 0.07 0.16 0.13 0.08 0.08 5.45%
  YoY % 37.50% 14.29% -56.25% 23.08% 62.50% 0.00% -
  Horiz. % 137.50% 100.00% 87.50% 200.00% 162.50% 100.00% 100.00%
P/EPS -17.27 -23.02 9.58 29.73 75.52 15.87 9.46 -
  YoY % 24.98% -340.29% -67.78% -60.63% 375.87% 67.76% -
  Horiz. % -182.56% -243.34% 101.27% 314.27% 798.31% 167.76% 100.00%
EY -5.79 -4.34 10.44 3.36 1.32 6.30 10.57 -
  YoY % -33.41% -141.57% 210.71% 154.55% -79.05% -40.40% -
  Horiz. % -54.78% -41.06% 98.77% 31.79% 12.49% 59.60% 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 0.35 0.31 0.34 0.56 0.43 0.34 0.38 -1.36%
  YoY % 12.90% -8.82% -39.29% 30.23% 26.47% -10.53% -
  Horiz. % 92.11% 81.58% 89.47% 147.37% 113.16% 89.47% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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