Highlights

[NYLEX] YoY Quarter Result on 2017-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jan-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 30-Nov-2017  [#2]
Profit Trend QoQ -     326.00%    YoY -     14.86%
Quarter Report


View:


Show?  YoY % Horiz. %

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 434,364 363,360 314,354 327,259 319,169 446,601 444,005 -0.37%
  YoY % 19.54% 15.59% -3.94% 2.53% -28.53% 0.58% -
  Horiz. % 97.83% 81.84% 70.80% 73.71% 71.88% 100.58% 100.00%
PBT 5,102 11,001 10,623 5,774 5,304 6,006 5,396 -0.93%
  YoY % -53.62% 3.56% 83.98% 8.86% -11.69% 11.30% -
  Horiz. % 94.55% 203.87% 196.87% 107.01% 98.30% 111.30% 100.00%
Tax -3,659 -3,321 -4,146 -3,512 -2,349 -2,378 -3,393 1.27%
  YoY % -10.18% 19.90% -18.05% -49.51% 1.22% 29.91% -
  Horiz. % 107.84% 97.88% 122.19% 103.51% 69.23% 70.09% 100.00%
NP 1,443 7,680 6,477 2,262 2,955 3,628 2,003 -5.32%
  YoY % -81.21% 18.57% 186.34% -23.45% -18.55% 81.13% -
  Horiz. % 72.04% 383.42% 323.36% 112.93% 147.53% 181.13% 100.00%
NP to SH 209 7,012 6,105 2,169 2,853 3,621 2,152 -32.19%
  YoY % -97.02% 14.86% 181.47% -23.97% -21.21% 68.26% -
  Horiz. % 9.71% 325.84% 283.69% 100.79% 132.57% 168.26% 100.00%
Tax Rate 71.72 % 30.19 % 39.03 % 60.82 % 44.29 % 39.59 % 62.88 % 2.22%
  YoY % 137.56% -22.65% -35.83% 37.32% 11.87% -37.04% -
  Horiz. % 114.06% 48.01% 62.07% 96.72% 70.44% 62.96% 100.00%
Total Cost 432,921 355,680 307,877 324,997 316,214 442,973 442,002 -0.35%
  YoY % 21.72% 15.53% -5.27% 2.78% -28.62% 0.22% -
  Horiz. % 97.95% 80.47% 69.66% 73.53% 71.54% 100.22% 100.00%
Net Worth 347,241 349,075 341,761 322,470 298,793 288,909 283,055 3.46%
  YoY % -0.53% 2.14% 5.98% 7.92% 3.42% 2.07% -
  Horiz. % 122.68% 123.32% 120.74% 113.92% 105.56% 102.07% 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 347,241 349,075 341,761 322,470 298,793 288,909 283,055 3.46%
  YoY % -0.53% 2.14% 5.98% 7.92% 3.42% 2.07% -
  Horiz. % 122.68% 123.32% 120.74% 113.92% 105.56% 102.07% 100.00%
NOSH 186,689 191,799 192,000 191,946 192,770 192,606 193,873 -0.63%
  YoY % -2.66% -0.10% 0.03% -0.43% 0.09% -0.65% -
  Horiz. % 96.29% 98.93% 99.03% 99.01% 99.43% 99.35% 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 0.33 % 2.11 % 2.06 % 0.69 % 0.93 % 0.81 % 0.45 % -5.04%
  YoY % -84.36% 2.43% 198.55% -25.81% 14.81% 80.00% -
  Horiz. % 73.33% 468.89% 457.78% 153.33% 206.67% 180.00% 100.00%
ROE 0.06 % 2.01 % 1.79 % 0.67 % 0.95 % 1.25 % 0.76 % -34.49%
  YoY % -97.01% 12.29% 167.16% -29.47% -24.00% 64.47% -
  Horiz. % 7.89% 264.47% 235.53% 88.16% 125.00% 164.47% 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 232.67 189.45 163.73 170.49 165.57 231.87 229.02 0.26%
  YoY % 22.81% 15.71% -3.97% 2.97% -28.59% 1.24% -
  Horiz. % 101.59% 82.72% 71.49% 74.44% 72.29% 101.24% 100.00%
EPS 0.11 3.66 3.18 1.13 1.48 1.88 1.11 -31.96%
  YoY % -96.99% 15.09% 181.42% -23.65% -21.28% 69.37% -
  Horiz. % 9.91% 329.73% 286.49% 101.80% 133.33% 169.37% 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 223.51 186.97 161.76 168.40 164.23 229.81 228.47 -0.36%
  YoY % 19.54% 15.58% -3.94% 2.54% -28.54% 0.59% -
  Horiz. % 97.83% 81.84% 70.80% 73.71% 71.88% 100.59% 100.00%
EPS 0.11 3.61 3.14 1.12 1.47 1.86 1.11 -31.96%
  YoY % -96.95% 14.97% 180.36% -23.81% -20.97% 67.57% -
  Horiz. % 9.91% 325.23% 282.88% 100.90% 132.43% 167.57% 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 1.6593 1.5375 1.4866 1.4565 3.46%
  YoY % -0.52% 2.14% 5.98% 7.92% 3.42% 2.07% -
  Horiz. % 122.68% 123.32% 120.74% 113.92% 105.56% 102.07% 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 0.29 0.43 0.35 0.34 0.39 0.23 0.24 3.20%
  YoY % -32.56% 22.86% 2.94% -12.82% 69.57% -4.17% -
  Horiz. % 120.83% 179.17% 145.83% 141.67% 162.50% 95.83% 100.00%
P/EPS 598.48 22.29 18.08 51.77 43.58 28.19 48.65 51.91%
  YoY % 2,584.97% 23.29% -65.08% 18.79% 54.59% -42.06% -
  Horiz. % 1,230.17% 45.82% 37.16% 106.41% 89.58% 57.94% 100.00%
EY 0.17 4.49 5.53 1.93 2.29 3.55 2.06 -34.00%
  YoY % -96.21% -18.81% 186.53% -15.72% -35.49% 72.33% -
  Horiz. % 8.25% 217.96% 268.45% 93.69% 111.17% 172.33% 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 0.30 0.42 0.35 0.36 0.37 0.23 0.21 6.12%
  YoY % -28.57% 20.00% -2.78% -2.70% 60.87% 9.52% -
  Horiz. % 142.86% 200.00% 166.67% 171.43% 176.19% 109.52% 100.00%
P/EPS 620.81 22.02 17.93 54.87 41.55 27.93 44.14 55.33%
  YoY % 2,719.30% 22.81% -67.32% 32.06% 48.76% -36.72% -
  Horiz. % 1,406.46% 49.89% 40.62% 124.31% 94.13% 63.28% 100.00%
EY 0.16 4.54 5.58 1.82 2.41 3.58 2.27 -35.72%
  YoY % -96.48% -18.64% 206.59% -24.48% -32.68% 57.71% -
  Horiz. % 7.05% 200.00% 245.81% 80.18% 106.17% 157.71% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 
Partners & Brokers