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
31/08/18 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 - 184,508
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers