Highlights

[NYLEX] QoQ Annualized Quarter 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 -     -67.70%    YoY -     250.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 1,446,375 1,362,376 1,354,002 1,254,564 1,337,256 1,276,278 1,175,024 14.87%
  QoQ % 6.17% 0.62% 7.93% -6.18% 4.78% 8.62% -
  Horiz. % 123.09% 115.94% 115.23% 106.77% 113.81% 108.62% 100.00%
PBT 30,576 29,470 29,342 14,680 36,154 34,612 27,376 7.66%
  QoQ % 3.75% 0.44% 99.88% -59.40% 4.46% 26.43% -
  Horiz. % 111.69% 107.65% 107.18% 53.62% 132.06% 126.43% 100.00%
Tax -10,501 -10,536 -10,844 -8,404 -12,393 -13,689 -12,286 -9.95%
  QoQ % 0.33% 2.84% -29.03% 32.19% 9.47% -11.42% -
  Horiz. % 85.47% 85.76% 88.26% 68.40% 100.87% 111.42% 100.00%
NP 20,075 18,934 18,498 6,276 23,761 20,922 15,090 20.98%
  QoQ % 6.02% 2.36% 194.74% -73.59% 13.57% 38.65% -
  Horiz. % 133.04% 125.48% 122.58% 41.59% 157.46% 138.65% 100.00%
NP to SH 19,093 17,864 17,316 6,584 20,386 18,162 13,150 28.25%
  QoQ % 6.88% 3.16% 163.00% -67.70% 12.24% 38.12% -
  Horiz. % 145.19% 135.85% 131.68% 50.07% 155.03% 138.12% 100.00%
Tax Rate 34.34 % 35.75 % 36.96 % 57.25 % 34.28 % 39.55 % 44.88 % -16.36%
  QoQ % -3.94% -3.27% -35.44% 67.01% -13.32% -11.88% -
  Horiz. % 76.52% 79.66% 82.35% 127.56% 76.38% 88.12% 100.00%
Total Cost 1,426,300 1,343,441 1,335,504 1,248,288 1,313,495 1,255,356 1,159,934 14.79%
  QoQ % 6.17% 0.59% 6.99% -4.96% 4.63% 8.23% -
  Horiz. % 122.96% 115.82% 115.14% 107.62% 113.24% 108.23% 100.00%
Net Worth 345,476 339,774 349,075 347,340 345,421 345,475 341,761 0.72%
  QoQ % 1.68% -2.66% 0.50% 0.56% -0.02% 1.09% -
  Horiz. % 101.09% 99.42% 102.14% 101.63% 101.07% 101.09% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 3,755 - - - 3,838 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.84% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 19.67 % - % - % - % 18.83 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.46% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 345,476 339,774 349,075 347,340 345,421 345,475 341,761 0.72%
  QoQ % 1.68% -2.66% 0.50% 0.56% -0.02% 1.09% -
  Horiz. % 101.09% 99.42% 102.14% 101.63% 101.07% 101.09% 100.00%
NOSH 187,758 188,763 191,799 191,900 191,900 191,930 192,000 -1.48%
  QoQ % -0.53% -1.58% -0.05% 0.00% -0.02% -0.04% -
  Horiz. % 97.79% 98.31% 99.90% 99.95% 99.95% 99.96% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 1.39 % 1.39 % 1.37 % 0.50 % 1.78 % 1.64 % 1.28 % 5.66%
  QoQ % 0.00% 1.46% 174.00% -71.91% 8.54% 28.13% -
  Horiz. % 108.59% 108.59% 107.03% 39.06% 139.06% 128.12% 100.00%
ROE 5.53 % 5.26 % 4.96 % 1.90 % 5.90 % 5.26 % 3.85 % 27.33%
  QoQ % 5.13% 6.05% 161.05% -67.80% 12.17% 36.62% -
  Horiz. % 143.64% 136.62% 128.83% 49.35% 153.25% 136.62% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 770.34 721.74 705.95 653.76 696.85 664.97 611.99 16.60%
  QoQ % 6.73% 2.24% 7.98% -6.18% 4.79% 8.66% -
  Horiz. % 125.87% 117.93% 115.35% 106.83% 113.87% 108.66% 100.00%
EPS 10.05 9.36 9.02 3.44 10.62 9.45 6.84 29.27%
  QoQ % 7.37% 3.77% 162.21% -67.61% 12.38% 38.16% -
  Horiz. % 146.93% 136.84% 131.87% 50.29% 155.26% 138.16% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8400 1.8000 1.8200 1.8100 1.8000 1.8000 1.7800 2.24%
  QoQ % 2.22% -1.10% 0.55% 0.56% 0.00% 1.12% -
  Horiz. % 103.37% 101.12% 102.25% 101.69% 101.12% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 744.26 701.04 696.73 645.56 688.11 656.73 604.63 14.87%
  QoQ % 6.17% 0.62% 7.93% -6.18% 4.78% 8.62% -
  Horiz. % 123.09% 115.95% 115.23% 106.77% 113.81% 108.62% 100.00%
EPS 9.82 9.19 8.91 3.39 10.49 9.35 6.77 28.17%
  QoQ % 6.86% 3.14% 162.83% -67.68% 12.19% 38.11% -
  Horiz. % 145.05% 135.75% 131.61% 50.07% 154.95% 138.11% 100.00%
DPS 1.93 0.00 0.00 0.00 1.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.97% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7777 1.7484 1.7962 1.7873 1.7774 1.7777 1.7586 0.72%
  QoQ % 1.68% -2.66% 0.50% 0.56% -0.02% 1.09% -
  Horiz. % 101.09% 99.42% 102.14% 101.63% 101.07% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.6300 0.8000 0.8150 0.9150 0.9550 0.6950 0.5750 -
P/RPS 0.08 0.11 0.12 0.14 0.14 0.10 0.09 -7.56%
  QoQ % -27.27% -8.33% -14.29% 0.00% 40.00% 11.11% -
  Horiz. % 88.89% 122.22% 133.33% 155.56% 155.56% 111.11% 100.00%
P/EPS 6.20 8.45 9.03 26.67 8.99 7.34 8.40 -18.34%
  QoQ % -26.63% -6.42% -66.14% 196.66% 22.48% -12.62% -
  Horiz. % 73.81% 100.60% 107.50% 317.50% 107.02% 87.38% 100.00%
EY 16.14 11.83 11.08 3.75 11.12 13.62 11.91 22.48%
  QoQ % 36.43% 6.77% 195.47% -66.28% -18.36% 14.36% -
  Horiz. % 135.52% 99.33% 93.03% 31.49% 93.37% 114.36% 100.00%
DY 3.17 0.00 0.00 0.00 2.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.34 0.44 0.45 0.51 0.53 0.39 0.32 4.13%
  QoQ % -22.73% -2.22% -11.76% -3.77% 35.90% 21.87% -
  Horiz. % 106.25% 137.50% 140.62% 159.38% 165.62% 121.88% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 30/04/18 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 -
Price 0.7100 0.7200 0.8050 1.0200 1.0700 0.8950 0.5700 -
P/RPS 0.09 0.10 0.11 0.16 0.15 0.13 0.09 -
  QoQ % -10.00% -9.09% -31.25% 6.67% 15.38% 44.44% -
  Horiz. % 100.00% 111.11% 122.22% 177.78% 166.67% 144.44% 100.00%
P/EPS 6.98 7.61 8.92 29.73 10.07 9.46 8.32 -11.06%
  QoQ % -8.28% -14.69% -70.00% 195.23% 6.45% 13.70% -
  Horiz. % 83.89% 91.47% 107.21% 357.33% 121.03% 113.70% 100.00%
EY 14.32 13.14 11.22 3.36 9.93 10.57 12.02 12.39%
  QoQ % 8.98% 17.11% 233.93% -66.16% -6.05% -12.06% -
  Horiz. % 119.13% 109.32% 93.34% 27.95% 82.61% 87.94% 100.00%
DY 2.82 0.00 0.00 0.00 1.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.40 0.44 0.56 0.59 0.50 0.32 14.11%
  QoQ % -2.50% -9.09% -21.43% -5.08% 18.00% 56.25% -
  Horiz. % 121.88% 125.00% 137.50% 175.00% 184.38% 156.25% 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 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. Is paying dividend important? Sslee blog
5. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
6. Dr M can restore economy in two years, says Anwar save malaysia!!!
7. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
8. [转贴] 浅谈 ARBB(7181)的“价值炸弹?” - Part 2 12invest Sharing
Partners & Brokers