Highlights

[NYLEX] YoY Cumulative 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 -     -83.86%    YoY -     87.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 420,401 313,641 273,158 322,818 358,833 416,953 441,700 -0.82%
  YoY % 34.04% 14.82% -15.38% -10.04% -13.94% -5.60% -
  Horiz. % 95.18% 71.01% 61.84% 73.09% 81.24% 94.40% 100.00%
PBT 5,395 3,670 3,065 3,168 4,618 3,488 3,351 8.26%
  YoY % 47.00% 19.74% -3.25% -31.40% 32.40% 4.09% -
  Horiz. % 161.00% 109.52% 91.47% 94.54% 137.81% 104.09% 100.00%
Tax -2,061 -2,101 -1,997 -2,081 -2,047 -1,645 -1,081 11.35%
  YoY % 1.90% -5.21% 4.04% -1.66% -24.44% -52.17% -
  Horiz. % 190.66% 194.36% 184.74% 192.51% 189.36% 152.17% 100.00%
NP 3,334 1,569 1,068 1,087 2,571 1,843 2,270 6.61%
  YoY % 112.49% 46.91% -1.75% -57.72% 39.50% -18.81% -
  Horiz. % 146.87% 69.12% 47.05% 47.89% 113.26% 81.19% 100.00%
NP to SH 3,082 1,646 470 1,711 2,925 2,334 2,189 5.87%
  YoY % 87.24% 250.21% -72.53% -41.50% 25.32% 6.62% -
  Horiz. % 140.79% 75.19% 21.47% 78.16% 133.62% 106.62% 100.00%
Tax Rate 38.20 % 57.25 % 65.15 % 65.69 % 44.33 % 47.16 % 32.26 % 2.86%
  YoY % -33.28% -12.13% -0.82% 48.18% -6.00% 46.19% -
  Horiz. % 118.41% 177.46% 201.95% 203.63% 137.41% 146.19% 100.00%
Total Cost 417,067 312,072 272,090 321,731 356,262 415,110 439,430 -0.87%
  YoY % 33.64% 14.69% -15.43% -9.69% -14.18% -5.53% -
  Horiz. % 94.91% 71.02% 61.92% 73.22% 81.07% 94.47% 100.00%
Net Worth 348,672 347,340 328,999 317,207 288,651 291,267 284,763 3.43%
  YoY % 0.38% 5.57% 3.72% 9.89% -0.90% 2.28% -
  Horiz. % 122.44% 121.98% 115.53% 111.39% 101.37% 102.28% 100.00%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 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
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 348,672 347,340 328,999 317,207 288,651 291,267 284,763 3.43%
  YoY % 0.38% 5.57% 3.72% 9.89% -0.90% 2.28% -
  Horiz. % 122.44% 121.98% 115.53% 111.39% 101.37% 102.28% 100.00%
NOSH 187,458 191,900 195,833 192,247 192,434 192,892 193,716 -0.55%
  YoY % -2.32% -2.01% 1.87% -0.10% -0.24% -0.43% -
  Horiz. % 96.77% 99.06% 101.09% 99.24% 99.34% 99.57% 100.00%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin 0.79 % 0.50 % 0.39 % 0.34 % 0.72 % 0.44 % 0.51 % 7.56%
  YoY % 58.00% 28.21% 14.71% -52.78% 63.64% -13.73% -
  Horiz. % 154.90% 98.04% 76.47% 66.67% 141.18% 86.27% 100.00%
ROE 0.88 % 0.47 % 0.14 % 0.54 % 1.01 % 0.80 % 0.77 % 2.25%
  YoY % 87.23% 235.71% -74.07% -46.53% 26.25% 3.90% -
  Horiz. % 114.29% 61.04% 18.18% 70.13% 131.17% 103.90% 100.00%
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 224.26 163.44 139.48 167.92 186.47 216.16 228.01 -0.28%
  YoY % 37.21% 17.18% -16.94% -9.95% -13.74% -5.20% -
  Horiz. % 98.36% 71.68% 61.17% 73.65% 81.78% 94.80% 100.00%
EPS 1.64 0.86 0.24 0.89 1.52 1.21 1.13 6.40%
  YoY % 90.70% 258.33% -73.03% -41.45% 25.62% 7.08% -
  Horiz. % 145.13% 76.11% 21.24% 78.76% 134.51% 107.08% 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 1.8100 1.6800 1.6500 1.5000 1.5100 1.4700 4.00%
  YoY % 2.76% 7.74% 1.82% 10.00% -0.66% 2.72% -
  Horiz. % 126.53% 123.13% 114.29% 112.24% 102.04% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 216.33 161.39 140.56 166.11 184.64 214.55 227.29 -0.82%
  YoY % 34.04% 14.82% -15.38% -10.04% -13.94% -5.61% -
  Horiz. % 95.18% 71.01% 61.84% 73.08% 81.24% 94.39% 100.00%
EPS 1.59 0.85 0.24 0.88 1.51 1.20 1.13 5.85%
  YoY % 87.06% 254.17% -72.73% -41.72% 25.83% 6.19% -
  Horiz. % 140.71% 75.22% 21.24% 77.88% 133.63% 106.19% 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 1.7942 1.7873 1.6929 1.6323 1.4853 1.4988 1.4653 3.43%
  YoY % 0.39% 5.58% 3.71% 9.90% -0.90% 2.29% -
  Horiz. % 122.45% 121.98% 115.53% 111.40% 101.36% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.6800 0.9150 0.5750 0.4900 0.6550 0.4900 0.5500 -
P/RPS 0.30 0.56 0.41 0.29 0.35 0.23 0.24 3.79%
  YoY % -46.43% 36.59% 41.38% -17.14% 52.17% -4.17% -
  Horiz. % 125.00% 233.33% 170.83% 120.83% 145.83% 95.83% 100.00%
P/EPS 41.36 106.68 239.58 55.06 43.09 40.50 48.67 -2.67%
  YoY % -61.23% -55.47% 335.13% 27.78% 6.40% -16.79% -
  Horiz. % 84.98% 219.19% 492.25% 113.13% 88.54% 83.21% 100.00%
EY 2.42 0.94 0.42 1.82 2.32 2.47 2.05 2.80%
  YoY % 157.45% 123.81% -76.92% -21.55% -6.07% 20.49% -
  Horiz. % 118.05% 45.85% 20.49% 88.78% 113.17% 120.49% 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 0.51 0.34 0.30 0.44 0.32 0.37 -
  YoY % -27.45% 50.00% 13.33% -31.82% 37.50% -13.51% -
  Horiz. % 100.00% 137.84% 91.89% 81.08% 118.92% 86.49% 100.00%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 25/10/18 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 -
Price 0.6300 1.0200 0.7250 0.5650 0.5750 0.5200 0.5400 -
P/RPS 0.28 0.62 0.52 0.34 0.31 0.24 0.24 2.60%
  YoY % -54.84% 19.23% 52.94% 9.68% 29.17% 0.00% -
  Horiz. % 116.67% 258.33% 216.67% 141.67% 129.17% 100.00% 100.00%
P/EPS 38.32 118.92 302.08 63.48 37.83 42.98 47.79 -3.61%
  YoY % -67.78% -60.63% 375.87% 67.80% -11.98% -10.06% -
  Horiz. % 80.18% 248.84% 632.10% 132.83% 79.16% 89.94% 100.00%
EY 2.61 0.84 0.33 1.58 2.64 2.33 2.09 3.77%
  YoY % 210.71% 154.55% -79.11% -40.15% 13.30% 11.48% -
  Horiz. % 124.88% 40.19% 15.79% 75.60% 126.32% 111.48% 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 0.34 0.56 0.43 0.34 0.38 0.34 0.37 -1.40%
  YoY % -39.29% 30.23% 26.47% -10.53% 11.76% -8.11% -
  Horiz. % 91.89% 151.35% 116.22% 91.89% 102.70% 91.89% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers