Highlights

[NYLEX] YoY Quarter Result on 2017-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     -4.02%    YoY -     4.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 230,676 380,284 424,593 380,047 291,015 324,134 376,773 -7.84%
  YoY % -39.34% -10.44% 11.72% 30.59% -10.22% -13.97% -
  Horiz. % 61.22% 100.93% 112.69% 100.87% 77.24% 86.03% 100.00%
PBT -17,535 1,804 8,473 10,195 8,788 6,792 2,490 -
  YoY % -1,072.01% -78.71% -16.89% 16.01% 29.39% 172.77% -
  Horiz. % -704.22% 72.45% 340.28% 409.44% 352.93% 272.77% 100.00%
Tax -2,181 -2,871 -2,599 -2,126 -1,828 -5,786 -3,802 -8.84%
  YoY % 24.03% -10.47% -22.25% -16.30% 68.41% -52.18% -
  Horiz. % 57.36% 75.51% 68.36% 55.92% 48.08% 152.18% 100.00%
NP -19,716 -1,067 5,874 8,069 6,960 1,006 -1,312 57.02%
  YoY % -1,747.80% -118.16% -27.20% 15.93% 591.85% 176.68% -
  Horiz. % 1,502.74% 81.33% -447.71% -615.02% -530.49% -76.68% 100.00%
NP to SH -18,678 130 5,695 6,764 6,485 2,242 -929 64.82%
  YoY % -14,467.69% -97.72% -15.80% 4.30% 189.25% 341.33% -
  Horiz. % 2,010.55% -13.99% -613.02% -728.09% -698.06% -241.33% 100.00%
Tax Rate - % 159.15 % 30.67 % 20.85 % 20.80 % 85.19 % 152.69 % -
  YoY % 0.00% 418.91% 47.10% 0.24% -75.58% -44.21% -
  Horiz. % 0.00% 104.23% 20.09% 13.66% 13.62% 55.79% 100.00%
Total Cost 250,392 381,351 418,719 371,978 284,055 323,128 378,085 -6.63%
  YoY % -34.34% -8.92% 12.57% 30.95% -12.09% -14.54% -
  Horiz. % 66.23% 100.86% 110.75% 98.38% 75.13% 85.46% 100.00%
Net Worth 297,362 332,879 345,476 345,421 323,287 301,510 290,312 0.40%
  YoY % -10.67% -3.65% 0.02% 6.85% 7.22% 3.86% -
  Horiz. % 102.43% 114.66% 119.00% 118.98% 111.36% 103.86% 100.00%
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - 1,819 3,755 3,838 3,848 3,865 5,806 -
  YoY % 0.00% -51.56% -2.16% -0.28% -0.44% -33.42% -
  Horiz. % 0.00% 31.33% 64.67% 66.10% 66.28% 66.58% 100.00%
Div Payout % - % 1,399.24 % 65.94 % 56.74 % 59.35 % 172.41 % - % -
  YoY % 0.00% 2,021.99% 16.21% -4.40% -65.58% 0.00% -
  Horiz. % 0.00% 811.58% 38.25% 32.91% 34.42% 100.00% -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 297,362 332,879 345,476 345,421 323,287 301,510 290,312 0.40%
  YoY % -10.67% -3.65% 0.02% 6.85% 7.22% 3.86% -
  Horiz. % 102.43% 114.66% 119.00% 118.98% 111.36% 103.86% 100.00%
NOSH 174,918 181,901 187,758 191,900 192,433 193,275 193,541 -1.67%
  YoY % -3.84% -3.12% -2.16% -0.28% -0.44% -0.14% -
  Horiz. % 90.38% 93.99% 97.01% 99.15% 99.43% 99.86% 100.00%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin -8.55 % -0.28 % 1.38 % 2.12 % 2.39 % 0.31 % -0.35 % 70.26%
  YoY % -2,953.57% -120.29% -34.91% -11.30% 670.97% 188.57% -
  Horiz. % 2,442.86% 80.00% -394.29% -605.71% -682.86% -88.57% 100.00%
ROE -6.28 % 0.04 % 1.65 % 1.96 % 2.01 % 0.74 % -0.32 % 64.16%
  YoY % -15,800.00% -97.58% -15.82% -2.49% 171.62% 331.25% -
  Horiz. % 1,962.50% -12.50% -515.62% -612.50% -628.12% -231.25% 100.00%
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 131.88 209.06 226.14 198.04 151.23 167.71 194.67 -6.28%
  YoY % -36.92% -7.55% 14.19% 30.95% -9.83% -13.85% -
  Horiz. % 67.75% 107.39% 116.17% 101.73% 77.69% 86.15% 100.00%
EPS -10.68 0.07 3.03 3.52 3.37 1.16 -0.48 67.63%
  YoY % -15,357.14% -97.69% -13.92% 4.45% 190.52% 341.67% -
  Horiz. % 2,225.00% -14.58% -631.25% -733.33% -702.08% -241.67% 100.00%
DPS 0.00 1.00 2.00 2.00 2.00 2.00 3.00 -
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 33.33% 66.67% 66.67% 66.67% 66.67% 100.00%
NAPS 1.7000 1.8300 1.8400 1.8000 1.6800 1.5600 1.5000 2.11%
  YoY % -7.10% -0.54% 2.22% 7.14% 7.69% 4.00% -
  Horiz. % 113.33% 122.00% 122.67% 120.00% 112.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 118.70 195.68 218.48 195.56 149.75 166.79 193.88 -7.85%
  YoY % -39.34% -10.44% 11.72% 30.59% -10.22% -13.97% -
  Horiz. % 61.22% 100.93% 112.69% 100.87% 77.24% 86.03% 100.00%
EPS -9.61 0.07 2.93 3.48 3.34 1.15 -0.48 64.71%
  YoY % -13,828.57% -97.61% -15.80% 4.19% 190.43% 339.58% -
  Horiz. % 2,002.08% -14.58% -610.42% -725.00% -695.83% -239.58% 100.00%
DPS 0.00 0.94 1.93 1.97 1.98 1.99 2.99 -
  YoY % 0.00% -51.30% -2.03% -0.51% -0.50% -33.44% -
  Horiz. % 0.00% 31.44% 64.55% 65.89% 66.22% 66.56% 100.00%
NAPS 1.5301 1.7129 1.7777 1.7774 1.6635 1.5515 1.4939 0.40%
  YoY % -10.67% -3.65% 0.02% 6.85% 7.22% 3.86% -
  Horiz. % 102.42% 114.66% 119.00% 118.98% 111.35% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 0.8350 0.6400 0.6300 0.9550 0.5400 0.5550 0.6400 -
P/RPS 0.63 0.31 0.28 0.48 0.36 0.33 0.33 11.37%
  YoY % 103.23% 10.71% -41.67% 33.33% 9.09% 0.00% -
  Horiz. % 190.91% 93.94% 84.85% 145.45% 109.09% 100.00% 100.00%
P/EPS -7.82 895.51 20.77 27.09 16.02 47.84 -133.33 -37.64%
  YoY % -100.87% 4,211.56% -23.33% 69.10% -66.51% 135.88% -
  Horiz. % 5.87% -671.65% -15.58% -20.32% -12.02% -35.88% 100.00%
EY -12.79 0.11 4.81 3.69 6.24 2.09 -0.75 60.37%
  YoY % -11,727.27% -97.71% 30.35% -40.87% 198.56% 378.67% -
  Horiz. % 1,705.33% -14.67% -641.33% -492.00% -832.00% -278.67% 100.00%
DY 0.00 1.56 3.17 2.09 3.70 3.60 4.69 -
  YoY % 0.00% -50.79% 51.67% -43.51% 2.78% -23.24% -
  Horiz. % 0.00% 33.26% 67.59% 44.56% 78.89% 76.76% 100.00%
P/NAPS 0.49 0.35 0.34 0.53 0.32 0.36 0.43 2.20%
  YoY % 40.00% 2.94% -35.85% 65.62% -11.11% -16.28% -
  Horiz. % 113.95% 81.40% 79.07% 123.26% 74.42% 83.72% 100.00%
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 30/07/20 29/07/19 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 -
Price 0.7050 0.6000 0.7100 1.0700 0.5250 0.5600 0.7000 -
P/RPS 0.53 0.29 0.31 0.54 0.35 0.33 0.36 6.65%
  YoY % 82.76% -6.45% -42.59% 54.29% 6.06% -8.33% -
  Horiz. % 147.22% 80.56% 86.11% 150.00% 97.22% 91.67% 100.00%
P/EPS -6.60 839.54 23.41 30.36 15.58 48.28 -145.83 -40.28%
  YoY % -100.79% 3,486.25% -22.89% 94.87% -67.73% 133.11% -
  Horiz. % 4.53% -575.70% -16.05% -20.82% -10.68% -33.11% 100.00%
EY -15.15 0.12 4.27 3.29 6.42 2.07 -0.69 67.26%
  YoY % -12,725.00% -97.19% 29.79% -48.75% 210.14% 400.00% -
  Horiz. % 2,195.65% -17.39% -618.84% -476.81% -930.43% -300.00% 100.00%
DY 0.00 1.67 2.82 1.87 3.81 3.57 4.29 -
  YoY % 0.00% -40.78% 50.80% -50.92% 6.72% -16.78% -
  Horiz. % 0.00% 38.93% 65.73% 43.59% 88.81% 83.22% 100.00%
P/NAPS 0.41 0.33 0.39 0.59 0.31 0.36 0.47 -2.25%
  YoY % 24.24% -15.38% -33.90% 90.32% -13.89% -23.40% -
  Horiz. % 87.23% 70.21% 82.98% 125.53% 65.96% 76.60% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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