[NYLEX] YoY TTM Result on 30-Nov-2017 [#2]

Stock

[NYLEX] NYLEX (M) BHD

Announcement Date

26-Jan-2018

Admission Sponsor

Sponsor

Financial Year

31-May-2018

Quarter

30-Nov-2017 [#2]

Profit Trend

QoQ- 4.21%

YoY- 62.24%

Quarter Report

Nylex_FY2018-Q2_Bursa.pdf

Latest QR

Upcoming QR

NYLEX's Result

NYLEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
TTM Result
Revenue	1,015,326	1,335,877	1,624,139	1,426,745	1,134,885	1,244,812	1,380,476	-4.98%
YoY %	-24.00%	-17.75%	13.84%	25.72%	-8.83%	-9.83%	-	-
Horiz. %	73.55%	96.77%	117.65%	103.35%	82.21%	90.17%	100.00%	-
PBT	-14,107	-4,620	26,402	37,137	25,258	17,403	17,219	-
YoY %	-205.35%	-117.50%	-28.91%	47.03%	45.14%	1.07%	-	-
Horiz. %	-81.93%	-26.83%	153.33%	215.67%	146.69%	101.07%	100.00%	-
Tax	-7,082	-6,576	-10,799	-11,672	-9,885	-14,371	-10,000	-5.58%
YoY %	-7.69%	39.11%	7.48%	-18.08%	31.22%	-43.71%	-	-
Horiz. %	70.82%	65.76%	107.99%	116.72%	98.85%	143.71%	100.00%	-
NP	-21,189	-11,196	15,603	25,465	15,373	3,032	7,219	-
YoY %	-89.26%	-171.76%	-38.73%	65.65%	407.03%	-58.00%	-	-
Horiz. %	-293.52%	-155.09%	216.14%	352.75%	212.95%	42.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-19,384	-7,478	13,726	22,469	13,849	5,488	7,782	-
YoY %	-159.21%	-154.48%	-38.91%	62.24%	152.35%	-29.48%	-	-
Horiz. %	-249.09%	-96.09%	176.38%	288.73%	177.96%	70.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	40.90%	31.43%	39.14%	82.58%	58.08%	-
YoY %	-	-	30.13%	-19.70%	-52.60%	42.18%	-	-
Horiz. %	-	-	70.42%	54.12%	67.39%	142.18%	100.00%	-
Total Cost	1,036,515	1,347,073	1,608,536	1,401,280	1,119,512	1,241,780	1,373,257	-4.57%
YoY %	-23.05%	-16.25%	14.79%	25.17%	-9.85%	-9.57%	-	-
Horiz. %	75.48%	98.09%	117.13%	102.04%	81.52%	90.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	297,362	328,778	347,241	349,075	341,761	322,470	298,793	-0.07%
YoY %	-9.56%	-5.32%	-0.53%	2.14%	5.98%	7.92%	-	-
Horiz. %	99.52%	110.04%	116.21%	116.83%	114.38%	107.92%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Dividend
Div	-	3,663	3,755	3,838	3,848	3,865	5,806	-
YoY %	-	-2.45%	-2.16%	-0.26%	-0.44%	-33.43%	-	-
Horiz. %	-	63.09%	64.67%	66.10%	66.28%	66.57%	100.00%	-
Div Payout %	-	0.00%	27.36%	17.08%	27.79%	70.44%	74.61%	-
YoY %	-	0.00%	60.19%	-38.54%	-60.55%	-5.59%	-	-
Horiz. %	-	0.00%	36.67%	22.89%	37.25%	94.41%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Equity
Net Worth	297,362	328,778	347,241	349,075	341,761	322,470	298,793	-0.07%
YoY %	-9.56%	-5.32%	-0.53%	2.14%	5.98%	7.92%	-	-
Horiz. %	99.52%	110.04%	116.21%	116.83%	114.38%	107.92%	100.00%	-
NOSH	194,337	194,337	194,337	194,337	194,337	191,946	192,770	0.13%
YoY %	0.00%	0.00%	0.00%	0.00%	1.25%	-0.43%	-	-
Horiz. %	100.81%	100.81%	100.81%	100.81%	100.81%	99.57%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Ratio Analysis
NP Margin	-2.09%	-0.84%	0.96%	1.78%	1.35%	0.24%	0.52%	-
YoY %	-148.81%	-187.50%	-46.07%	31.85%	462.50%	-53.85%	-	-
Horiz. %	-401.92%	-161.54%	184.62%	342.31%	259.62%	46.15%	100.00%	-
ROE	-6.52%	-2.27%	3.95%	6.44%	4.05%	1.70%	2.60%	-
YoY %	-187.22%	-157.47%	-38.66%	59.01%	138.24%	-34.62%	-	-
Horiz. %	-250.77%	-87.31%	151.92%	247.69%	155.77%	65.38%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Per Share
RPS	580.46	759.81	869.97	743.87	591.08	648.52	716.12	-3.43%
YoY %	-23.60%	-12.66%	16.95%	25.85%	-8.86%	-9.44%	-	-
Horiz. %	81.06%	106.10%	121.48%	103.88%	82.54%	90.56%	100.00%	-
EPS	-11.08	-4.25	7.35	11.71	7.21	2.86	4.04	-
YoY %	-160.71%	-157.82%	-37.23%	62.41%	152.10%	-29.21%	-	-
Horiz. %	-274.26%	-105.20%	181.93%	289.85%	178.47%	70.79%	100.00%	-
DPS	0.00	2.08	2.00	2.00	2.00	2.00	3.00	-
YoY %	0.00%	4.00%	0.00%	0.00%	0.00%	-33.33%	-	-
Horiz. %	0.00%	69.33%	66.67%	66.67%	66.67%	66.67%	100.00%	-
NAPS	1.70	1.87	1.86	1.82	1.78	1.68	1.55	1.55%
YoY %	-9.09%	0.54%	2.20%	2.25%	5.95%	8.39%	-	-
Horiz. %	109.68%	120.65%	120.00%	117.42%	114.84%	108.39%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 194,337
RPS	564.74	743.03	903.37	793.57	631.24	692.38	767.84	-4.98%
YoY %	-23.99%	-17.75%	13.84%	25.72%	-8.83%	-9.83%	-	-
Horiz. %	73.55%	96.77%	117.65%	103.35%	82.21%	90.17%	100.00%	-
EPS	-10.78	-4.16	7.63	12.50	7.70	3.05	4.33	-
YoY %	-159.13%	-154.52%	-38.96%	62.34%	152.46%	-29.56%	-	-
Horiz. %	-248.96%	-96.07%	176.21%	288.68%	177.83%	70.44%	100.00%	-
DPS	0.00	2.04	2.09	2.13	2.14	2.15	3.23	-
YoY %	0.00%	-2.39%	-1.88%	-0.47%	-0.47%	-33.44%	-	-
Horiz. %	0.00%	63.16%	64.71%	65.94%	66.25%	66.56%	100.00%	-
NAPS	1.654	1.8287	1.9314	1.9416	1.9009	1.7936	1.6619	-0.07%
YoY %	-9.55%	-5.32%	-0.53%	2.14%	5.98%	7.92%	-	-
Horiz. %	99.52%	110.04%	116.22%	116.83%	114.38%	107.92%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	-
Price	0.595	0.585	0.67	0.815	0.575	0.585	0.645	-
P/RPS	0.10	0.08	0.08	0.11	0.10	0.09	0.09	1.76%
YoY %	25.00%	0.00%	-27.27%	10.00%	11.11%	0.00%	-	-
Horiz. %	111.11%	88.89%	88.89%	122.22%	111.11%	100.00%	100.00%	-
P/EPS	-5.37	-13.75	9.11	6.96	7.97	20.46	15.98	-
YoY %	60.95%	-250.93%	30.89%	-12.67%	-61.05%	28.04%	-	-
Horiz. %	-33.60%	-86.05%	57.01%	43.55%	49.87%	128.04%	100.00%	-
EY	-18.62	-7.27	10.97	14.37	12.54	4.89	6.26	-
YoY %	-156.12%	-166.27%	-23.66%	14.59%	156.44%	-21.88%	-	-
Horiz. %	-297.44%	-116.13%	175.24%	229.55%	200.32%	78.12%	100.00%	-
DY	0.00	3.56	2.99	2.45	3.48	3.42	4.65	-
YoY %	0.00%	19.06%	22.04%	-29.60%	1.75%	-26.45%	-	-
Horiz. %	0.00%	76.56%	64.30%	52.69%	74.84%	73.55%	100.00%	-
P/NAPS	0.35	0.31	0.36	0.45	0.32	0.35	0.42	-2.99%
YoY %	12.90%	-13.89%	-20.00%	40.62%	-8.57%	-16.67%	-	-
Horiz. %	83.33%	73.81%	85.71%	107.14%	76.19%	83.33%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	26/01/21	21/01/20	24/01/19	26/01/18	25/01/17	29/01/16	30/01/15	-
Price	0.635	0.62	0.695	0.805	0.57	0.62	0.615	-
P/RPS	0.11	0.08	0.08	0.11	0.10	0.10	0.09	3.39%
YoY %	37.50%	0.00%	-27.27%	10.00%	0.00%	11.11%	-	-
Horiz. %	122.22%	88.89%	88.89%	122.22%	111.11%	111.11%	100.00%	-
P/EPS	-5.73	-14.58	9.45	6.87	7.90	21.68	15.23	-
YoY %	60.70%	-254.29%	37.55%	-13.04%	-63.56%	42.35%	-	-
Horiz. %	-37.62%	-95.73%	62.05%	45.11%	51.87%	142.35%	100.00%	-
EY	-17.45	-6.86	10.58	14.55	12.65	4.61	6.56	-
YoY %	-154.37%	-164.84%	-27.29%	15.02%	174.40%	-29.73%	-	-
Horiz. %	-266.01%	-104.57%	161.28%	221.80%	192.84%	70.27%	100.00%	-
DY	0.00	3.36	2.88	2.48	3.51	3.23	4.88	-
YoY %	0.00%	16.67%	16.13%	-29.34%	8.67%	-33.81%	-	-
Horiz. %	0.00%	68.85%	59.02%	50.82%	71.93%	66.19%	100.00%	-
P/NAPS	0.37	0.33	0.37	0.44	0.32	0.37	0.40	-1.28%
YoY %	12.12%	-10.81%	-15.91%	37.50%	-13.51%	-7.50%	-	-
Horiz. %	92.50%	82.50%	92.50%	110.00%	80.00%	92.50%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos