Highlights

[NYLEX] YoY Quarter Result on 2017-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     -75.67%    YoY -     250.21%
Quarter Report


View:


Show?  YoY % Horiz. %

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 - 194,337
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.
 


 

1971 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8550.00 
 KOTRA 1.800.00 
 UCREST 0.140.00 
 PINEAPP 0.320.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
5. Mplus Market Pulse - 18 Sept 2019 M+ Online Research Articles
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers