Highlights

[NYLEX] YoY Quarter Result on 2019-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-May-2019  [#4]
Profit Trend QoQ -     101.93%    YoY -     -97.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Revenue 380,284 424,593 380,047 291,015 324,134 376,773 441,451 -2.45%
  YoY % -10.44% 11.72% 30.59% -10.22% -13.97% -14.65% -
  Horiz. % 86.14% 96.18% 86.09% 65.92% 73.42% 85.35% 100.00%
PBT 1,804 8,473 10,195 8,788 6,792 2,490 3,579 -10.79%
  YoY % -78.71% -16.89% 16.01% 29.39% 172.77% -30.43% -
  Horiz. % 50.41% 236.74% 284.86% 245.54% 189.77% 69.57% 100.00%
Tax -2,871 -2,599 -2,126 -1,828 -5,786 -3,802 -2,239 4.23%
  YoY % -10.47% -22.25% -16.30% 68.41% -52.18% -69.81% -
  Horiz. % 128.23% 116.08% 94.95% 81.64% 258.42% 169.81% 100.00%
NP -1,067 5,874 8,069 6,960 1,006 -1,312 1,340 -
  YoY % -118.16% -27.20% 15.93% 591.85% 176.68% -197.91% -
  Horiz. % -79.63% 438.36% 602.16% 519.40% 75.07% -97.91% 100.00%
NP to SH 130 5,695 6,764 6,485 2,242 -929 1,869 -35.86%
  YoY % -97.72% -15.80% 4.30% 189.25% 341.33% -149.71% -
  Horiz. % 6.96% 304.71% 361.90% 346.98% 119.96% -49.71% 100.00%
Tax Rate 159.15 % 30.67 % 20.85 % 20.80 % 85.19 % 152.69 % 62.56 % 16.83%
  YoY % 418.91% 47.10% 0.24% -75.58% -44.21% 144.07% -
  Horiz. % 254.40% 49.02% 33.33% 33.25% 136.17% 244.07% 100.00%
Total Cost 381,351 418,719 371,978 284,055 323,128 378,085 440,111 -2.36%
  YoY % -8.92% 12.57% 30.95% -12.09% -14.54% -14.09% -
  Horiz. % 86.65% 95.14% 84.52% 64.54% 73.42% 85.91% 100.00%
Net Worth 332,879 345,476 345,421 323,287 301,510 290,312 283,240 2.73%
  YoY % -3.65% 0.02% 6.85% 7.22% 3.86% 2.50% -
  Horiz. % 117.53% 121.97% 121.95% 114.14% 106.45% 102.50% 100.00%
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Div 1,819 3,755 3,838 3,848 3,865 5,806 3,853 -11.76%
  YoY % -51.56% -2.16% -0.28% -0.44% -33.42% 50.67% -
  Horiz. % 47.20% 97.45% 99.60% 99.87% 100.31% 150.67% 100.00%
Div Payout % 1,399.24 % 65.94 % 56.74 % 59.35 % 172.41 % - % 206.19 % 37.58%
  YoY % 2,021.99% 16.21% -4.40% -65.58% 0.00% 0.00% -
  Horiz. % 678.62% 31.98% 27.52% 28.78% 83.62% 0.00% 100.00%
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Net Worth 332,879 345,476 345,421 323,287 301,510 290,312 283,240 2.73%
  YoY % -3.65% 0.02% 6.85% 7.22% 3.86% 2.50% -
  Horiz. % 117.53% 121.97% 121.95% 114.14% 106.45% 102.50% 100.00%
NOSH 181,901 187,758 191,900 192,433 193,275 193,541 192,680 -0.95%
  YoY % -3.12% -2.16% -0.28% -0.44% -0.14% 0.45% -
  Horiz. % 94.41% 97.45% 99.60% 99.87% 100.31% 100.45% 100.00%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
NP Margin -0.28 % 1.38 % 2.12 % 2.39 % 0.31 % -0.35 % 0.30 % -
  YoY % -120.29% -34.91% -11.30% 670.97% 188.57% -216.67% -
  Horiz. % -93.33% 460.00% 706.67% 796.67% 103.33% -116.67% 100.00%
ROE 0.04 % 1.65 % 1.96 % 2.01 % 0.74 % -0.32 % 0.66 % -37.31%
  YoY % -97.58% -15.82% -2.49% 171.62% 331.25% -148.48% -
  Horiz. % 6.06% 250.00% 296.97% 304.55% 112.12% -48.48% 100.00%
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 209.06 226.14 198.04 151.23 167.71 194.67 229.11 -1.51%
  YoY % -7.55% 14.19% 30.95% -9.83% -13.85% -15.03% -
  Horiz. % 91.25% 98.70% 86.44% 66.01% 73.20% 84.97% 100.00%
EPS 0.07 3.03 3.52 3.37 1.16 -0.48 0.97 -35.46%
  YoY % -97.69% -13.92% 4.45% 190.52% 341.67% -149.48% -
  Horiz. % 7.22% 312.37% 362.89% 347.42% 119.59% -49.48% 100.00%
DPS 1.00 2.00 2.00 2.00 2.00 3.00 2.00 -10.91%
  YoY % -50.00% 0.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 50.00% 100.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 1.8300 1.8400 1.8000 1.6800 1.5600 1.5000 1.4700 3.72%
  YoY % -0.54% 2.22% 7.14% 7.69% 4.00% 2.04% -
  Horiz. % 124.49% 125.17% 122.45% 114.29% 106.12% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
RPS 195.68 218.48 195.56 149.75 166.79 193.88 227.16 -2.45%
  YoY % -10.44% 11.72% 30.59% -10.22% -13.97% -14.65% -
  Horiz. % 86.14% 96.18% 86.09% 65.92% 73.42% 85.35% 100.00%
EPS 0.07 2.93 3.48 3.34 1.15 -0.48 0.96 -35.35%
  YoY % -97.61% -15.80% 4.19% 190.43% 339.58% -150.00% -
  Horiz. % 7.29% 305.21% 362.50% 347.92% 119.79% -50.00% 100.00%
DPS 0.94 1.93 1.97 1.98 1.99 2.99 1.98 -11.67%
  YoY % -51.30% -2.03% -0.51% -0.50% -33.44% 51.01% -
  Horiz. % 47.47% 97.47% 99.49% 100.00% 100.51% 151.01% 100.00%
NAPS 1.7129 1.7777 1.7774 1.6635 1.5515 1.4939 1.4575 2.73%
  YoY % -3.65% 0.02% 6.85% 7.22% 3.86% 2.50% -
  Horiz. % 117.52% 121.97% 121.95% 114.13% 106.45% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.6400 0.6300 0.9550 0.5400 0.5550 0.6400 0.5450 -
P/RPS 0.31 0.28 0.48 0.36 0.33 0.33 0.24 4.36%
  YoY % 10.71% -41.67% 33.33% 9.09% 0.00% 37.50% -
  Horiz. % 129.17% 116.67% 200.00% 150.00% 137.50% 137.50% 100.00%
P/EPS 895.51 20.77 27.09 16.02 47.84 -133.33 56.19 58.60%
  YoY % 4,211.56% -23.33% 69.10% -66.51% 135.88% -337.28% -
  Horiz. % 1,593.72% 36.96% 48.21% 28.51% 85.14% -237.28% 100.00%
EY 0.11 4.81 3.69 6.24 2.09 -0.75 1.78 -37.11%
  YoY % -97.71% 30.35% -40.87% 198.56% 378.67% -142.13% -
  Horiz. % 6.18% 270.22% 207.30% 350.56% 117.42% -42.13% 100.00%
DY 1.56 3.17 2.09 3.70 3.60 4.69 3.67 -13.28%
  YoY % -50.79% 51.67% -43.51% 2.78% -23.24% 27.79% -
  Horiz. % 42.51% 86.38% 56.95% 100.82% 98.09% 127.79% 100.00%
P/NAPS 0.35 0.34 0.53 0.32 0.36 0.43 0.37 -0.92%
  YoY % 2.94% -35.85% 65.62% -11.11% -16.28% 16.22% -
  Horiz. % 94.59% 91.89% 143.24% 86.49% 97.30% 116.22% 100.00%
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 CAGR
Date 29/07/19 26/07/18 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 -
Price 0.6000 0.7100 1.0700 0.5250 0.5600 0.7000 0.5250 -
P/RPS 0.29 0.31 0.54 0.35 0.33 0.36 0.23 3.94%
  YoY % -6.45% -42.59% 54.29% 6.06% -8.33% 56.52% -
  Horiz. % 126.09% 134.78% 234.78% 152.17% 143.48% 156.52% 100.00%
P/EPS 839.54 23.41 30.36 15.58 48.28 -145.83 54.12 57.89%
  YoY % 3,486.25% -22.89% 94.87% -67.73% 133.11% -369.46% -
  Horiz. % 1,551.26% 43.26% 56.10% 28.79% 89.21% -269.46% 100.00%
EY 0.12 4.27 3.29 6.42 2.07 -0.69 1.85 -36.60%
  YoY % -97.19% 29.79% -48.75% 210.14% 400.00% -137.30% -
  Horiz. % 6.49% 230.81% 177.84% 347.03% 111.89% -37.30% 100.00%
DY 1.67 2.82 1.87 3.81 3.57 4.29 3.81 -12.84%
  YoY % -40.78% 50.80% -50.92% 6.72% -16.78% 12.60% -
  Horiz. % 43.83% 74.02% 49.08% 100.00% 93.70% 112.60% 100.00%
P/NAPS 0.33 0.39 0.59 0.31 0.36 0.47 0.36 -1.44%
  YoY % -15.38% -33.90% 90.32% -13.89% -23.40% 30.56% -
  Horiz. % 91.67% 108.33% 163.89% 86.11% 100.00% 130.56% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers