Highlights

[NYLEX] YoY TTM 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 -     5.77%    YoY -     117.51%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 1,454,523 1,553,135 1,377,739 1,147,790 1,236,722 1,507,908 1,703,878 -2.60%
  YoY % -6.35% 12.73% 20.03% -7.19% -17.98% -11.50% -
  Horiz. % 85.37% 91.15% 80.86% 67.36% 72.58% 88.50% 100.00%
PBT -260 32,301 36,759 20,409 16,933 17,921 15,913 -
  YoY % -100.80% -12.13% 80.11% 20.53% -5.51% 12.62% -
  Horiz. % -1.63% 202.98% 231.00% 128.25% 106.41% 112.62% 100.00%
Tax -9,235 -10,461 -12,497 -9,251 -13,208 -10,029 -9,317 -0.15%
  YoY % 11.72% 16.29% -35.09% 29.96% -31.70% -7.64% -
  Horiz. % 99.12% 112.28% 134.13% 99.29% 141.76% 107.64% 100.00%
NP -9,495 21,840 24,262 11,158 3,725 7,892 6,596 -
  YoY % -143.48% -9.98% 117.44% 199.54% -52.80% 19.65% -
  Horiz. % -143.95% 331.11% 367.83% 169.16% 56.47% 119.65% 100.00%
NP to SH -7,539 20,529 21,562 9,913 6,172 8,550 7,900 -
  YoY % -136.72% -4.79% 117.51% 60.61% -27.81% 8.23% -
  Horiz. % -95.43% 259.86% 272.94% 125.48% 78.13% 108.23% 100.00%
Tax Rate - % 32.39 % 34.00 % 45.33 % 78.00 % 55.96 % 58.55 % -
  YoY % 0.00% -4.74% -24.99% -41.88% 39.39% -4.42% -
  Horiz. % 0.00% 55.32% 58.07% 77.42% 133.22% 95.58% 100.00%
Total Cost 1,464,018 1,531,295 1,353,477 1,136,632 1,232,997 1,500,016 1,697,282 -2.43%
  YoY % -4.39% 13.14% 19.08% -7.82% -17.80% -11.62% -
  Horiz. % 86.26% 90.22% 79.74% 66.97% 72.65% 88.38% 100.00%
Net Worth 330,429 348,672 347,340 328,999 317,207 288,651 291,267 2.12%
  YoY % -5.23% 0.38% 5.57% 3.72% 9.89% -0.90% -
  Horiz. % 113.45% 119.71% 119.25% 112.95% 108.91% 99.10% 100.00%
Dividend
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div 3,663 3,755 3,838 3,848 3,865 5,806 3,853 -0.84%
  YoY % -2.43% -2.16% -0.28% -0.44% -33.42% 50.67% -
  Horiz. % 95.08% 97.45% 99.60% 99.87% 100.31% 150.67% 100.00%
Div Payout % - % 18.29 % 17.80 % 38.82 % 62.63 % 67.91 % 48.78 % -
  YoY % 0.00% 2.75% -54.15% -38.02% -7.77% 39.22% -
  Horiz. % 0.00% 37.49% 36.49% 79.58% 128.39% 139.22% 100.00%
Equity
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 330,429 348,672 347,340 328,999 317,207 288,651 291,267 2.12%
  YoY % -5.23% 0.38% 5.57% 3.72% 9.89% -0.90% -
  Horiz. % 113.45% 119.71% 119.25% 112.95% 108.91% 99.10% 100.00%
NOSH 178,610 187,458 191,900 195,833 192,247 192,434 192,892 -1.27%
  YoY % -4.72% -2.32% -2.01% 1.87% -0.10% -0.24% -
  Horiz. % 92.60% 97.18% 99.49% 101.52% 99.67% 99.76% 100.00%
Ratio Analysis
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin -0.65 % 1.41 % 1.76 % 0.97 % 0.30 % 0.52 % 0.39 % -
  YoY % -146.10% -19.89% 81.44% 223.33% -42.31% 33.33% -
  Horiz. % -166.67% 361.54% 451.28% 248.72% 76.92% 133.33% 100.00%
ROE -2.28 % 5.89 % 6.21 % 3.01 % 1.95 % 2.96 % 2.71 % -
  YoY % -138.71% -5.15% 106.31% 54.36% -34.12% 9.23% -
  Horiz. % -84.13% 217.34% 229.15% 111.07% 71.96% 109.23% 100.00%
Per Share
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 814.36 828.52 717.94 586.11 643.30 783.60 883.33 -1.35%
  YoY % -1.71% 15.40% 22.49% -8.89% -17.90% -11.29% -
  Horiz. % 92.19% 93.80% 81.28% 66.35% 72.83% 88.71% 100.00%
EPS -4.22 10.95 11.24 5.06 3.21 4.44 4.10 -
  YoY % -138.54% -2.58% 122.13% 57.63% -27.70% 8.29% -
  Horiz. % -102.93% 267.07% 274.15% 123.41% 78.29% 108.29% 100.00%
DPS 2.05 2.00 2.00 2.00 2.00 3.00 2.00 0.41%
  YoY % 2.50% 0.00% 0.00% 0.00% -33.33% 50.00% -
  Horiz. % 102.50% 100.00% 100.00% 100.00% 100.00% 150.00% 100.00%
NAPS 1.8500 1.8600 1.8100 1.6800 1.6500 1.5000 1.5100 3.44%
  YoY % -0.54% 2.76% 7.74% 1.82% 10.00% -0.66% -
  Horiz. % 122.52% 123.18% 119.87% 111.26% 109.27% 99.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 748.45 799.20 708.94 590.62 636.38 775.92 876.76 -2.60%
  YoY % -6.35% 12.73% 20.03% -7.19% -17.98% -11.50% -
  Horiz. % 85.37% 91.15% 80.86% 67.36% 72.58% 88.50% 100.00%
EPS -3.88 10.56 11.10 5.10 3.18 4.40 4.07 -
  YoY % -136.74% -4.86% 117.65% 60.38% -27.73% 8.11% -
  Horiz. % -95.33% 259.46% 272.73% 125.31% 78.13% 108.11% 100.00%
DPS 1.89 1.93 1.97 1.98 1.99 2.99 1.98 -0.77%
  YoY % -2.07% -2.03% -0.51% -0.50% -33.44% 51.01% -
  Horiz. % 95.45% 97.47% 99.49% 100.00% 100.51% 151.01% 100.00%
NAPS 1.7003 1.7942 1.7873 1.6929 1.6323 1.4853 1.4988 2.12%
  YoY % -5.23% 0.39% 5.58% 3.71% 9.90% -0.90% -
  Horiz. % 113.44% 119.71% 119.25% 112.95% 108.91% 99.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.6000 0.6800 0.9150 0.5750 0.4900 0.6550 0.4900 -
P/RPS 0.07 0.08 0.13 0.10 0.08 0.08 0.06 2.60%
  YoY % -12.50% -38.46% 30.00% 25.00% 0.00% 33.33% -
  Horiz. % 116.67% 133.33% 216.67% 166.67% 133.33% 133.33% 100.00%
P/EPS -14.21 6.21 8.14 11.36 15.26 14.74 11.96 -
  YoY % -328.82% -23.71% -28.35% -25.56% 3.53% 23.24% -
  Horiz. % -118.81% 51.92% 68.06% 94.98% 127.59% 123.24% 100.00%
EY -7.03 16.10 12.28 8.80 6.55 6.78 8.36 -
  YoY % -143.66% 31.11% 39.55% 34.35% -3.39% -18.90% -
  Horiz. % -84.09% 192.58% 146.89% 105.26% 78.35% 81.10% 100.00%
DY 3.42 2.95 2.19 3.48 4.08 4.58 4.08 -2.90%
  YoY % 15.93% 34.70% -37.07% -14.71% -10.92% 12.25% -
  Horiz. % 83.82% 72.30% 53.68% 85.29% 100.00% 112.25% 100.00%
P/NAPS 0.32 0.37 0.51 0.34 0.30 0.44 0.32 -
  YoY % -13.51% -27.45% 50.00% 13.33% -31.82% 37.50% -
  Horiz. % 100.00% 115.62% 159.38% 106.25% 93.75% 137.50% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 29/10/19 25/10/18 26/10/17 26/10/16 28/10/15 23/10/14 29/10/13 -
Price 0.5800 0.6300 1.0200 0.7250 0.5650 0.5750 0.5200 -
P/RPS 0.07 0.08 0.14 0.12 0.09 0.07 0.06 2.60%
  YoY % -12.50% -42.86% 16.67% 33.33% 28.57% 16.67% -
  Horiz. % 116.67% 133.33% 233.33% 200.00% 150.00% 116.67% 100.00%
P/EPS -13.74 5.75 9.08 14.32 17.60 12.94 12.70 -
  YoY % -338.96% -36.67% -36.59% -18.64% 36.01% 1.89% -
  Horiz. % -108.19% 45.28% 71.50% 112.76% 138.58% 101.89% 100.00%
EY -7.28 17.38 11.02 6.98 5.68 7.73 7.88 -
  YoY % -141.89% 57.71% 57.88% 22.89% -26.52% -1.90% -
  Horiz. % -92.39% 220.56% 139.85% 88.58% 72.08% 98.10% 100.00%
DY 3.54 3.18 1.96 2.76 3.54 5.22 3.85 -1.39%
  YoY % 11.32% 62.24% -28.99% -22.03% -32.18% 35.58% -
  Horiz. % 91.95% 82.60% 50.91% 71.69% 91.95% 135.58% 100.00%
P/NAPS 0.31 0.34 0.56 0.43 0.34 0.38 0.34 -1.53%
  YoY % -8.82% -39.29% 30.23% 26.47% -10.53% 11.76% -
  Horiz. % 91.18% 100.00% 164.71% 126.47% 100.00% 111.76% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers