Highlights

[NYLEX] YoY TTM Result on 2015-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 28-Oct-2015
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-Aug-2015  [#1]
Profit Trend QoQ -     -16.44%    YoY -     -27.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 1,553,135 1,377,739 1,147,790 1,236,722 1,507,908 1,703,878 1,601,608 -0.51%
  YoY % 12.73% 20.03% -7.19% -17.98% -11.50% 6.39% -
  Horiz. % 96.97% 86.02% 71.66% 77.22% 94.15% 106.39% 100.00%
PBT 32,301 36,759 20,409 16,933 17,921 15,913 15,982 12.44%
  YoY % -12.13% 80.11% 20.53% -5.51% 12.62% -0.43% -
  Horiz. % 202.11% 230.00% 127.70% 105.95% 112.13% 99.57% 100.00%
Tax -10,461 -12,497 -9,251 -13,208 -10,029 -9,317 -5,446 11.49%
  YoY % 16.29% -35.09% 29.96% -31.70% -7.64% -71.08% -
  Horiz. % 192.09% 229.47% 169.87% 242.53% 184.15% 171.08% 100.00%
NP 21,840 24,262 11,158 3,725 7,892 6,596 10,536 12.91%
  YoY % -9.98% 117.44% 199.54% -52.80% 19.65% -37.40% -
  Horiz. % 207.29% 230.28% 105.90% 35.35% 74.91% 62.60% 100.00%
NP to SH 20,529 21,562 9,913 6,172 8,550 7,900 10,567 11.70%
  YoY % -4.79% 117.51% 60.61% -27.81% 8.23% -25.24% -
  Horiz. % 194.27% 204.05% 93.81% 58.41% 80.91% 74.76% 100.00%
Tax Rate 32.39 % 34.00 % 45.33 % 78.00 % 55.96 % 58.55 % 34.08 % -0.84%
  YoY % -4.74% -24.99% -41.88% 39.39% -4.42% 71.80% -
  Horiz. % 95.04% 99.77% 133.01% 228.87% 164.20% 171.80% 100.00%
Total Cost 1,531,295 1,353,477 1,136,632 1,232,997 1,500,016 1,697,282 1,591,072 -0.64%
  YoY % 13.14% 19.08% -7.82% -17.80% -11.62% 6.68% -
  Horiz. % 96.24% 85.07% 71.44% 77.49% 94.28% 106.68% 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 3,755 3,838 3,848 3,865 5,806 3,853 3,878 -0.54%
  YoY % -2.16% -0.28% -0.44% -33.42% 50.67% -0.65% -
  Horiz. % 96.81% 98.95% 99.22% 99.66% 149.69% 99.35% 100.00%
Div Payout % 18.29 % 17.80 % 38.82 % 62.63 % 67.91 % 48.78 % 36.71 % -10.96%
  YoY % 2.75% -54.15% -38.02% -7.77% 39.22% 32.88% -
  Horiz. % 49.82% 48.49% 105.75% 170.61% 184.99% 132.88% 100.00%
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 1.41 % 1.76 % 0.97 % 0.30 % 0.52 % 0.39 % 0.66 % 13.48%
  YoY % -19.89% 81.44% 223.33% -42.31% 33.33% -40.91% -
  Horiz. % 213.64% 266.67% 146.97% 45.45% 78.79% 59.09% 100.00%
ROE 5.89 % 6.21 % 3.01 % 1.95 % 2.96 % 2.71 % 3.71 % 8.00%
  YoY % -5.15% 106.31% 54.36% -34.12% 9.23% -26.95% -
  Horiz. % 158.76% 167.39% 81.13% 52.56% 79.78% 73.05% 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 828.52 717.94 586.11 643.30 783.60 883.33 826.78 0.04%
  YoY % 15.40% 22.49% -8.89% -17.90% -11.29% 6.84% -
  Horiz. % 100.21% 86.84% 70.89% 77.81% 94.78% 106.84% 100.00%
EPS 10.95 11.24 5.06 3.21 4.44 4.10 5.45 12.33%
  YoY % -2.58% 122.13% 57.63% -27.70% 8.29% -24.77% -
  Horiz. % 200.92% 206.24% 92.84% 58.90% 81.47% 75.23% 100.00%
DPS 2.00 2.00 2.00 2.00 3.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.00% 100.00% 100.00%
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 799.20 708.94 590.62 636.38 775.92 876.76 824.14 -0.51%
  YoY % 12.73% 20.03% -7.19% -17.98% -11.50% 6.38% -
  Horiz. % 96.97% 86.02% 71.67% 77.22% 94.15% 106.38% 100.00%
EPS 10.56 11.10 5.10 3.18 4.40 4.07 5.44 11.68%
  YoY % -4.86% 117.65% 60.38% -27.73% 8.11% -25.18% -
  Horiz. % 194.12% 204.04% 93.75% 58.46% 80.88% 74.82% 100.00%
DPS 1.93 1.97 1.98 1.99 2.99 1.98 2.00 -0.59%
  YoY % -2.03% -0.51% -0.50% -33.44% 51.01% -1.00% -
  Horiz. % 96.50% 98.50% 99.00% 99.50% 149.50% 99.00% 100.00%
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 0.08 0.13 0.10 0.08 0.08 0.06 0.07 2.25%
  YoY % -38.46% 30.00% 25.00% 0.00% 33.33% -14.29% -
  Horiz. % 114.29% 185.71% 142.86% 114.29% 114.29% 85.71% 100.00%
P/EPS 6.21 8.14 11.36 15.26 14.74 11.96 10.08 -7.75%
  YoY % -23.71% -28.35% -25.56% 3.53% 23.24% 18.65% -
  Horiz. % 61.61% 80.75% 112.70% 151.39% 146.23% 118.65% 100.00%
EY 16.10 12.28 8.80 6.55 6.78 8.36 9.92 8.40%
  YoY % 31.11% 39.55% 34.35% -3.39% -18.90% -15.73% -
  Horiz. % 162.30% 123.79% 88.71% 66.03% 68.35% 84.27% 100.00%
DY 2.95 2.19 3.48 4.08 4.58 4.08 3.64 -3.44%
  YoY % 34.70% -37.07% -14.71% -10.92% 12.25% 12.09% -
  Horiz. % 81.04% 60.16% 95.60% 112.09% 125.82% 112.09% 100.00%
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 0.08 0.14 0.12 0.09 0.07 0.06 0.07 2.25%
  YoY % -42.86% 16.67% 33.33% 28.57% 16.67% -14.29% -
  Horiz. % 114.29% 200.00% 171.43% 128.57% 100.00% 85.71% 100.00%
P/EPS 5.75 9.08 14.32 17.60 12.94 12.70 9.90 -8.65%
  YoY % -36.67% -36.59% -18.64% 36.01% 1.89% 28.28% -
  Horiz. % 58.08% 91.72% 144.65% 177.78% 130.71% 128.28% 100.00%
EY 17.38 11.02 6.98 5.68 7.73 7.88 10.10 9.46%
  YoY % 57.71% 57.88% 22.89% -26.52% -1.90% -21.98% -
  Horiz. % 172.08% 109.11% 69.11% 56.24% 76.53% 78.02% 100.00%
DY 3.18 1.96 2.76 3.54 5.22 3.85 3.71 -2.54%
  YoY % 62.24% -28.99% -22.03% -32.18% 35.58% 3.77% -
  Horiz. % 85.71% 52.83% 74.39% 95.42% 140.70% 103.77% 100.00%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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