Highlights

[NYLEX] YoY TTM Result on 2019-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2020
Quarter 31-Aug-2019  [#1]
Profit Trend QoQ -     -126.26%    YoY -     -136.72%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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