Highlights

[NYLEX] YoY Cumulative Quarter Result on 2018-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 24-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     6.78%    YoY -     -61.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 854,765 677,001 587,512 650,077 678,002 863,554 885,705 -0.59%
  YoY % 26.26% 15.23% -9.62% -4.12% -21.49% -2.50% -
  Horiz. % 96.51% 76.44% 66.33% 73.40% 76.55% 97.50% 100.00%
PBT 10,497 14,671 13,688 8,942 9,922 9,494 8,747 3.08%
  YoY % -28.45% 7.18% 53.08% -9.88% 4.51% 8.54% -
  Horiz. % 120.01% 167.73% 156.49% 102.23% 113.43% 108.54% 100.00%
Tax -5,720 -5,422 -6,143 -5,593 -4,396 -4,023 -4,474 4.18%
  YoY % -5.50% 11.74% -9.83% -27.23% -9.27% 10.08% -
  Horiz. % 127.85% 121.19% 137.30% 125.01% 98.26% 89.92% 100.00%
NP 4,777 9,249 7,545 3,349 5,526 5,471 4,273 1.87%
  YoY % -48.35% 22.58% 125.29% -39.40% 1.01% 28.04% -
  Horiz. % 111.79% 216.45% 176.57% 78.38% 129.32% 128.04% 100.00%
NP to SH 3,291 8,658 6,575 3,880 5,778 5,955 4,341 -4.51%
  YoY % -61.99% 31.68% 69.46% -32.85% -2.97% 37.18% -
  Horiz. % 75.81% 199.45% 151.46% 89.38% 133.10% 137.18% 100.00%
Tax Rate 54.49 % 36.96 % 44.88 % 62.55 % 44.31 % 42.37 % 51.15 % 1.06%
  YoY % 47.43% -17.65% -28.25% 41.16% 4.58% -17.17% -
  Horiz. % 106.53% 72.26% 87.74% 122.29% 86.63% 82.83% 100.00%
Total Cost 849,988 667,752 579,967 646,728 672,476 858,083 881,432 -0.60%
  YoY % 27.29% 15.14% -10.32% -3.83% -21.63% -2.65% -
  Horiz. % 96.43% 75.76% 65.80% 73.37% 76.29% 97.35% 100.00%
Net Worth 347,241 349,075 341,761 324,298 298,529 290,016 282,940 3.47%
  YoY % -0.53% 2.14% 5.38% 8.63% 2.94% 2.50% -
  Horiz. % 122.73% 123.37% 120.79% 114.62% 105.51% 102.50% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 347,241 349,075 341,761 324,298 298,529 290,016 282,940 3.47%
  YoY % -0.53% 2.14% 5.38% 8.63% 2.94% 2.50% -
  Horiz. % 122.73% 123.37% 120.79% 114.62% 105.51% 102.50% 100.00%
NOSH 186,689 191,799 192,000 193,034 192,600 193,344 193,794 -0.62%
  YoY % -2.66% -0.10% -0.54% 0.23% -0.38% -0.23% -
  Horiz. % 96.33% 98.97% 99.07% 99.61% 99.38% 99.77% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.56 % 1.37 % 1.28 % 0.52 % 0.82 % 0.63 % 0.48 % 2.60%
  YoY % -59.12% 7.03% 146.15% -36.59% 30.16% 31.25% -
  Horiz. % 116.67% 285.42% 266.67% 108.33% 170.83% 131.25% 100.00%
ROE 0.95 % 2.48 % 1.92 % 1.20 % 1.94 % 2.05 % 1.53 % -7.63%
  YoY % -61.69% 29.17% 60.00% -38.14% -5.37% 33.99% -
  Horiz. % 62.09% 162.09% 125.49% 78.43% 126.80% 133.99% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 457.85 352.97 305.99 336.77 352.03 446.64 457.03 0.03%
  YoY % 29.71% 15.35% -9.14% -4.33% -21.18% -2.27% -
  Horiz. % 100.18% 77.23% 66.95% 73.69% 77.03% 97.73% 100.00%
EPS 1.76 4.51 3.42 2.01 3.00 3.08 2.24 -3.94%
  YoY % -60.98% 31.87% 70.15% -33.00% -2.60% 37.50% -
  Horiz. % 78.57% 201.34% 152.68% 89.73% 133.93% 137.50% 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 1.8600 1.8200 1.7800 1.6800 1.5500 1.5000 1.4600 4.12%
  YoY % 2.20% 2.25% 5.95% 8.39% 3.33% 2.74% -
  Horiz. % 127.40% 124.66% 121.92% 115.07% 106.16% 102.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 439.84 348.36 302.32 334.51 348.88 444.36 455.76 -0.59%
  YoY % 26.26% 15.23% -9.62% -4.12% -21.49% -2.50% -
  Horiz. % 96.51% 76.43% 66.33% 73.40% 76.55% 97.50% 100.00%
EPS 1.69 4.46 3.38 2.00 2.97 3.06 2.23 -4.51%
  YoY % -62.11% 31.95% 69.00% -32.66% -2.94% 37.22% -
  Horiz. % 75.78% 200.00% 151.57% 89.69% 133.18% 137.22% 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 1.7868 1.7962 1.7586 1.6687 1.5361 1.4923 1.4559 3.47%
  YoY % -0.52% 2.14% 5.39% 8.63% 2.94% 2.50% -
  Horiz. % 122.73% 123.37% 120.79% 114.62% 105.51% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.6700 0.8150 0.5750 0.5850 0.6450 0.5300 0.5400 -
P/RPS 0.15 0.23 0.19 0.17 0.18 0.12 0.12 3.79%
  YoY % -34.78% 21.05% 11.76% -5.56% 50.00% 0.00% -
  Horiz. % 125.00% 191.67% 158.33% 141.67% 150.00% 100.00% 100.00%
P/EPS 38.01 18.05 16.79 29.10 21.50 17.21 24.11 7.88%
  YoY % 110.58% 7.50% -42.30% 35.35% 24.93% -28.62% -
  Horiz. % 157.65% 74.87% 69.64% 120.70% 89.17% 71.38% 100.00%
EY 2.63 5.54 5.96 3.44 4.65 5.81 4.15 -7.32%
  YoY % -52.53% -7.05% 73.26% -26.02% -19.97% 40.00% -
  Horiz. % 63.37% 133.49% 143.61% 82.89% 112.05% 140.00% 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 0.36 0.45 0.32 0.35 0.42 0.35 0.37 -0.46%
  YoY % -20.00% 40.62% -8.57% -16.67% 20.00% -5.41% -
  Horiz. % 97.30% 121.62% 86.49% 94.59% 113.51% 94.59% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 26/01/18 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 -
Price 0.6950 0.8050 0.5700 0.6200 0.6150 0.5250 0.4900 -
P/RPS 0.15 0.23 0.19 0.18 0.17 0.12 0.11 5.30%
  YoY % -34.78% 21.05% 5.56% 5.88% 41.67% 9.09% -
  Horiz. % 136.36% 209.09% 172.73% 163.64% 154.55% 109.09% 100.00%
P/EPS 39.43 17.83 16.64 30.85 20.50 17.05 21.88 10.31%
  YoY % 121.14% 7.15% -46.06% 50.49% 20.23% -22.07% -
  Horiz. % 180.21% 81.49% 76.05% 141.00% 93.69% 77.93% 100.00%
EY 2.54 5.61 6.01 3.24 4.88 5.87 4.57 -9.32%
  YoY % -54.72% -6.66% 85.49% -33.61% -16.87% 28.45% -
  Horiz. % 55.58% 122.76% 131.51% 70.90% 106.78% 128.45% 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 0.37 0.44 0.32 0.37 0.40 0.35 0.34 1.42%
  YoY % -15.91% 37.50% -13.51% -7.50% 14.29% 2.94% -
  Horiz. % 108.82% 129.41% 94.12% 108.82% 117.65% 102.94% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers