Highlights

[NYLEX] QoQ Annualized Quarter Result on 2017-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     12.24%    YoY -     82.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 1,362,376 1,354,002 1,254,564 1,337,256 1,276,278 1,175,024 1,092,632 15.89%
  QoQ % 0.62% 7.93% -6.18% 4.78% 8.62% 7.54% -
  Horiz. % 124.69% 123.92% 114.82% 122.39% 116.81% 107.54% 100.00%
PBT 29,470 29,342 14,680 36,154 34,612 27,376 12,260 79.73%
  QoQ % 0.44% 99.88% -59.40% 4.46% 26.43% 123.30% -
  Horiz. % 240.38% 239.33% 119.74% 294.89% 282.32% 223.30% 100.00%
Tax -10,536 -10,844 -8,404 -12,393 -13,689 -12,286 -7,988 20.33%
  QoQ % 2.84% -29.03% 32.19% 9.47% -11.42% -53.81% -
  Horiz. % 131.90% 135.75% 105.21% 155.15% 171.37% 153.81% 100.00%
NP 18,934 18,498 6,276 23,761 20,922 15,090 4,272 170.56%
  QoQ % 2.36% 194.74% -73.59% 13.57% 38.65% 253.23% -
  Horiz. % 443.23% 433.01% 146.91% 556.20% 489.76% 353.23% 100.00%
NP to SH 17,864 17,316 6,584 20,386 18,162 13,150 1,880 350.48%
  QoQ % 3.16% 163.00% -67.70% 12.24% 38.12% 599.47% -
  Horiz. % 950.21% 921.06% 350.21% 1,084.36% 966.10% 699.47% 100.00%
Tax Rate 35.75 % 36.96 % 57.25 % 34.28 % 39.55 % 44.88 % 65.15 % -33.05%
  QoQ % -3.27% -35.44% 67.01% -13.32% -11.88% -31.11% -
  Horiz. % 54.87% 56.73% 87.87% 52.62% 60.71% 68.89% 100.00%
Total Cost 1,343,441 1,335,504 1,248,288 1,313,495 1,255,356 1,159,934 1,088,360 15.11%
  QoQ % 0.59% 6.99% -4.96% 4.63% 8.23% 6.58% -
  Horiz. % 123.44% 122.71% 114.69% 120.69% 115.34% 106.58% 100.00%
Net Worth 339,774 349,075 347,340 345,421 345,475 341,761 328,999 2.18%
  QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% -
  Horiz. % 103.27% 106.10% 105.57% 104.99% 105.01% 103.88% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 3,838 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 18.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 339,774 349,075 347,340 345,421 345,475 341,761 328,999 2.18%
  QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% -
  Horiz. % 103.27% 106.10% 105.57% 104.99% 105.01% 103.88% 100.00%
NOSH 188,763 191,799 191,900 191,900 191,930 192,000 195,833 -2.43%
  QoQ % -1.58% -0.05% 0.00% -0.02% -0.04% -1.96% -
  Horiz. % 96.39% 97.94% 97.99% 97.99% 98.01% 98.04% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 1.39 % 1.37 % 0.50 % 1.78 % 1.64 % 1.28 % 0.39 % 133.87%
  QoQ % 1.46% 174.00% -71.91% 8.54% 28.13% 228.21% -
  Horiz. % 356.41% 351.28% 128.21% 456.41% 420.51% 328.21% 100.00%
ROE 5.26 % 4.96 % 1.90 % 5.90 % 5.26 % 3.85 % 0.57 % 341.75%
  QoQ % 6.05% 161.05% -67.80% 12.17% 36.62% 575.44% -
  Horiz. % 922.81% 870.18% 333.33% 1,035.09% 922.81% 675.44% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 721.74 705.95 653.76 696.85 664.97 611.99 557.94 18.78%
  QoQ % 2.24% 7.98% -6.18% 4.79% 8.66% 9.69% -
  Horiz. % 129.36% 126.53% 117.17% 124.90% 119.18% 109.69% 100.00%
EPS 9.36 9.02 3.44 10.62 9.45 6.84 0.96 358.30%
  QoQ % 3.77% 162.21% -67.61% 12.38% 38.16% 612.50% -
  Horiz. % 975.00% 939.58% 358.33% 1,106.25% 984.38% 712.50% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8000 1.8200 1.8100 1.8000 1.8000 1.7800 1.6800 4.72%
  QoQ % -1.10% 0.55% 0.56% 0.00% 1.12% 5.95% -
  Horiz. % 107.14% 108.33% 107.74% 107.14% 107.14% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 701.04 696.73 645.56 688.11 656.73 604.63 562.24 15.89%
  QoQ % 0.62% 7.93% -6.18% 4.78% 8.62% 7.54% -
  Horiz. % 124.69% 123.92% 114.82% 122.39% 116.81% 107.54% 100.00%
EPS 9.19 8.91 3.39 10.49 9.35 6.77 0.97 349.59%
  QoQ % 3.14% 162.83% -67.68% 12.19% 38.11% 597.94% -
  Horiz. % 947.42% 918.56% 349.48% 1,081.44% 963.92% 697.94% 100.00%
DPS 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7484 1.7962 1.7873 1.7774 1.7777 1.7586 1.6929 2.18%
  QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% -
  Horiz. % 103.28% 106.10% 105.58% 104.99% 105.01% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.8000 0.8150 0.9150 0.9550 0.6950 0.5750 0.5750 -
P/RPS 0.11 0.12 0.14 0.14 0.10 0.09 0.10 6.58%
  QoQ % -8.33% -14.29% 0.00% 40.00% 11.11% -10.00% -
  Horiz. % 110.00% 120.00% 140.00% 140.00% 100.00% 90.00% 100.00%
P/EPS 8.45 9.03 26.67 8.99 7.34 8.40 59.90 -73.00%
  QoQ % -6.42% -66.14% 196.66% 22.48% -12.62% -85.98% -
  Horiz. % 14.11% 15.08% 44.52% 15.01% 12.25% 14.02% 100.00%
EY 11.83 11.08 3.75 11.12 13.62 11.91 1.67 270.17%
  QoQ % 6.77% 195.47% -66.28% -18.36% 14.36% 613.17% -
  Horiz. % 708.38% 663.47% 224.55% 665.87% 815.57% 713.17% 100.00%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.45 0.51 0.53 0.39 0.32 0.34 18.81%
  QoQ % -2.22% -11.76% -3.77% 35.90% 21.87% -5.88% -
  Horiz. % 129.41% 132.35% 150.00% 155.88% 114.71% 94.12% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 -
Price 0.7200 0.8050 1.0200 1.0700 0.8950 0.5700 0.7250 -
P/RPS 0.10 0.11 0.16 0.15 0.13 0.09 0.13 -16.09%
  QoQ % -9.09% -31.25% 6.67% 15.38% 44.44% -30.77% -
  Horiz. % 76.92% 84.62% 123.08% 115.38% 100.00% 69.23% 100.00%
P/EPS 7.61 8.92 29.73 10.07 9.46 8.32 75.52 -78.44%
  QoQ % -14.69% -70.00% 195.23% 6.45% 13.70% -88.98% -
  Horiz. % 10.08% 11.81% 39.37% 13.33% 12.53% 11.02% 100.00%
EY 13.14 11.22 3.36 9.93 10.57 12.02 1.32 364.70%
  QoQ % 17.11% 233.93% -66.16% -6.05% -12.06% 810.61% -
  Horiz. % 995.45% 850.00% 254.55% 752.27% 800.76% 910.61% 100.00%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.44 0.56 0.59 0.50 0.32 0.43 -4.72%
  QoQ % -9.09% -21.43% -5.08% 18.00% 56.25% -25.58% -
  Horiz. % 93.02% 102.33% 130.23% 137.21% 116.28% 74.42% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers