Highlights

[NYLEX] QoQ Annualized Quarter Result on 2016-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 30-Nov-2016  [#2]
Profit Trend QoQ -     599.47%    YoY -     69.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 1,254,564 1,337,256 1,276,278 1,175,024 1,092,632 1,197,450 1,208,580 2.51%
  QoQ % -6.18% 4.78% 8.62% 7.54% -8.75% -0.92% -
  Horiz. % 103.80% 110.65% 105.60% 97.22% 90.41% 99.08% 100.00%
PBT 14,680 36,154 34,612 27,376 12,260 20,512 15,632 -4.09%
  QoQ % -59.40% 4.46% 26.43% 123.30% -40.23% 31.22% -
  Horiz. % 93.91% 231.28% 221.42% 175.13% 78.43% 131.22% 100.00%
Tax -8,404 -12,393 -13,689 -12,286 -7,988 -9,335 -10,009 -10.97%
  QoQ % 32.19% 9.47% -11.42% -53.81% 14.43% 6.74% -
  Horiz. % 83.96% 123.81% 136.77% 122.75% 79.81% 93.26% 100.00%
NP 6,276 23,761 20,922 15,090 4,272 11,177 5,622 7.58%
  QoQ % -73.59% 13.57% 38.65% 253.23% -61.78% 98.78% -
  Horiz. % 111.62% 422.59% 372.11% 268.38% 75.98% 198.78% 100.00%
NP to SH 6,584 20,386 18,162 13,150 1,880 11,154 6,225 3.79%
  QoQ % -67.70% 12.24% 38.12% 599.47% -83.15% 79.17% -
  Horiz. % 105.76% 327.47% 291.75% 211.23% 30.20% 179.17% 100.00%
Tax Rate 57.25 % 34.28 % 39.55 % 44.88 % 65.15 % 45.51 % 64.03 % -7.17%
  QoQ % 67.01% -13.32% -11.88% -31.11% 43.16% -28.92% -
  Horiz. % 89.41% 53.54% 61.77% 70.09% 101.75% 71.08% 100.00%
Total Cost 1,248,288 1,313,495 1,255,356 1,159,934 1,088,360 1,186,273 1,202,957 2.49%
  QoQ % -4.96% 4.63% 8.23% 6.58% -8.25% -1.39% -
  Horiz. % 103.77% 109.19% 104.36% 96.42% 90.47% 98.61% 100.00%
Net Worth 347,340 345,421 345,475 341,761 328,999 323,639 322,199 5.12%
  QoQ % 0.56% -0.02% 1.09% 3.88% 1.66% 0.45% -
  Horiz. % 107.80% 107.21% 107.22% 106.07% 102.11% 100.45% 100.00%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 3,838 - - - 3,852 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.62% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 18.83 % - % - % - % 34.54 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 54.52% 0.00% 0.00% 0.00% 100.00% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 347,340 345,421 345,475 341,761 328,999 323,639 322,199 5.12%
  QoQ % 0.56% -0.02% 1.09% 3.88% 1.66% 0.45% -
  Horiz. % 107.80% 107.21% 107.22% 106.07% 102.11% 100.45% 100.00%
NOSH 191,900 191,900 191,930 192,000 195,833 192,642 192,933 -0.36%
  QoQ % 0.00% -0.02% -0.04% -1.96% 1.66% -0.15% -
  Horiz. % 99.46% 99.46% 99.48% 99.52% 101.50% 99.85% 100.00%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 0.50 % 1.78 % 1.64 % 1.28 % 0.39 % 0.93 % 0.47 % 4.20%
  QoQ % -71.91% 8.54% 28.13% 228.21% -58.06% 97.87% -
  Horiz. % 106.38% 378.72% 348.94% 272.34% 82.98% 197.87% 100.00%
ROE 1.90 % 5.90 % 5.26 % 3.85 % 0.57 % 3.45 % 1.93 % -1.04%
  QoQ % -67.80% 12.17% 36.62% 575.44% -83.48% 78.76% -
  Horiz. % 98.45% 305.70% 272.54% 199.48% 29.53% 178.76% 100.00%
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 653.76 696.85 664.97 611.99 557.94 621.59 626.42 2.88%
  QoQ % -6.18% 4.79% 8.66% 9.69% -10.24% -0.77% -
  Horiz. % 104.36% 111.24% 106.15% 97.70% 89.07% 99.23% 100.00%
EPS 3.44 10.62 9.45 6.84 0.96 5.79 3.23 4.28%
  QoQ % -67.61% 12.38% 38.16% 612.50% -83.42% 79.26% -
  Horiz. % 106.50% 328.79% 292.57% 211.76% 29.72% 179.26% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8100 1.8000 1.8000 1.7800 1.6800 1.6800 1.6700 5.50%
  QoQ % 0.56% 0.00% 1.12% 5.95% 0.00% 0.60% -
  Horiz. % 108.38% 107.78% 107.78% 106.59% 100.60% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 645.56 688.11 656.73 604.63 562.24 616.17 621.90 2.51%
  QoQ % -6.18% 4.78% 8.62% 7.54% -8.75% -0.92% -
  Horiz. % 103.80% 110.65% 105.60% 97.22% 90.41% 99.08% 100.00%
EPS 3.39 10.49 9.35 6.77 0.97 5.74 3.20 3.91%
  QoQ % -67.68% 12.19% 38.11% 597.94% -83.10% 79.37% -
  Horiz. % 105.94% 327.81% 292.19% 211.56% 30.31% 179.38% 100.00%
DPS 0.00 1.97 0.00 0.00 0.00 1.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.49% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7873 1.7774 1.7777 1.7586 1.6929 1.6654 1.6579 5.12%
  QoQ % 0.56% -0.02% 1.09% 3.88% 1.65% 0.45% -
  Horiz. % 107.81% 107.21% 107.23% 106.07% 102.11% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.9150 0.9550 0.6950 0.5750 0.5750 0.5400 0.5900 -
P/RPS 0.14 0.14 0.10 0.09 0.10 0.09 0.09 34.14%
  QoQ % 0.00% 40.00% 11.11% -10.00% 11.11% 0.00% -
  Horiz. % 155.56% 155.56% 111.11% 100.00% 111.11% 100.00% 100.00%
P/EPS 26.67 8.99 7.34 8.40 59.90 9.33 18.29 28.50%
  QoQ % 196.66% 22.48% -12.62% -85.98% 542.02% -48.99% -
  Horiz. % 145.82% 49.15% 40.13% 45.93% 327.50% 51.01% 100.00%
EY 3.75 11.12 13.62 11.91 1.67 10.72 5.47 -22.20%
  QoQ % -66.28% -18.36% 14.36% 613.17% -84.42% 95.98% -
  Horiz. % 68.56% 203.29% 248.99% 217.73% 30.53% 195.98% 100.00%
DY 0.00 2.09 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 56.49% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.53 0.39 0.32 0.34 0.32 0.35 28.44%
  QoQ % -3.77% 35.90% 21.87% -5.88% 6.25% -8.57% -
  Horiz. % 145.71% 151.43% 111.43% 91.43% 97.14% 91.43% 100.00%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 -
Price 1.0200 1.0700 0.8950 0.5700 0.7250 0.5250 0.5750 -
P/RPS 0.16 0.15 0.13 0.09 0.13 0.08 0.09 46.60%
  QoQ % 6.67% 15.38% 44.44% -30.77% 62.50% -11.11% -
  Horiz. % 177.78% 166.67% 144.44% 100.00% 144.44% 88.89% 100.00%
P/EPS 29.73 10.07 9.46 8.32 75.52 9.07 17.82 40.54%
  QoQ % 195.23% 6.45% 13.70% -88.98% 732.64% -49.10% -
  Horiz. % 166.84% 56.51% 53.09% 46.69% 423.79% 50.90% 100.00%
EY 3.36 9.93 10.57 12.02 1.32 11.03 5.61 -28.88%
  QoQ % -66.16% -6.05% -12.06% 810.61% -88.03% 96.61% -
  Horiz. % 59.89% 177.01% 188.41% 214.26% 23.53% 196.61% 100.00%
DY 0.00 1.87 0.00 0.00 0.00 3.81 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 49.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.59 0.50 0.32 0.43 0.31 0.34 39.34%
  QoQ % -5.08% 18.00% 56.25% -25.58% 38.71% -8.82% -
  Horiz. % 164.71% 173.53% 147.06% 94.12% 126.47% 91.18% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS