Highlights

[NYLEX] QoQ Annualized Quarter Result on 2018-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     6.88%    YoY -     -6.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 1,573,426 1,709,530 1,681,604 1,446,375 1,362,376 1,354,002 1,254,564 16.35%
  QoQ % -7.96% 1.66% 16.26% 6.17% 0.62% 7.93% -
  Horiz. % 125.42% 136.26% 134.04% 115.29% 108.59% 107.93% 100.00%
PBT 3,781 20,994 21,580 30,576 29,470 29,342 14,680 -59.62%
  QoQ % -81.99% -2.72% -29.42% 3.75% 0.44% 99.88% -
  Horiz. % 25.76% 143.01% 147.00% 208.28% 200.75% 199.88% 100.00%
Tax -8,385 -11,440 -8,244 -10,501 -10,536 -10,844 -8,404 -0.15%
  QoQ % 26.70% -38.77% 21.49% 0.33% 2.84% -29.03% -
  Horiz. % 99.78% 136.13% 98.10% 124.95% 125.37% 129.03% 100.00%
NP -4,604 9,554 13,336 20,075 18,934 18,498 6,276 -
  QoQ % -148.19% -28.36% -33.57% 6.02% 2.36% 194.74% -
  Horiz. % -73.36% 152.23% 212.49% 319.87% 301.70% 294.74% 100.00%
NP to SH -4,616 6,582 12,328 19,093 17,864 17,316 6,584 -
  QoQ % -170.13% -46.61% -35.43% 6.88% 3.16% 163.00% -
  Horiz. % -70.11% 99.97% 187.24% 289.99% 271.32% 263.00% 100.00%
Tax Rate 221.76 % 54.49 % 38.20 % 34.34 % 35.75 % 36.96 % 57.25 % 147.26%
  QoQ % 306.97% 42.64% 11.24% -3.94% -3.27% -35.44% -
  Horiz. % 387.35% 95.18% 66.72% 59.98% 62.45% 64.56% 100.00%
Total Cost 1,578,030 1,699,976 1,668,268 1,426,300 1,343,441 1,335,504 1,248,288 16.96%
  QoQ % -7.17% 1.90% 16.96% 6.17% 0.59% 6.99% -
  Horiz. % 126.42% 136.18% 133.64% 114.26% 107.62% 106.99% 100.00%
Net Worth 333,910 347,241 348,672 345,476 339,774 349,075 347,340 -2.60%
  QoQ % -3.84% -0.41% 0.93% 1.68% -2.66% 0.50% -
  Horiz. % 96.13% 99.97% 100.38% 99.46% 97.82% 100.50% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 2,459 - - 3,755 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.50% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 19.67 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 333,910 347,241 348,672 345,476 339,774 349,075 347,340 -2.60%
  QoQ % -3.84% -0.41% 0.93% 1.68% -2.66% 0.50% -
  Horiz. % 96.13% 99.97% 100.38% 99.46% 97.82% 100.50% 100.00%
NOSH 184,481 186,689 187,458 187,758 188,763 191,799 191,900 -2.60%
  QoQ % -1.18% -0.41% -0.16% -0.53% -1.58% -0.05% -
  Horiz. % 96.13% 97.28% 97.68% 97.84% 98.37% 99.95% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin -0.29 % 0.56 % 0.79 % 1.39 % 1.39 % 1.37 % 0.50 % -
  QoQ % -151.79% -29.11% -43.17% 0.00% 1.46% 174.00% -
  Horiz. % -58.00% 112.00% 158.00% 278.00% 278.00% 274.00% 100.00%
ROE -1.38 % 1.90 % 3.54 % 5.53 % 5.26 % 4.96 % 1.90 % -
  QoQ % -172.63% -46.33% -35.99% 5.13% 6.05% 161.05% -
  Horiz. % -72.63% 100.00% 186.32% 291.05% 276.84% 261.05% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 852.89 915.71 897.05 770.34 721.74 705.95 653.76 19.45%
  QoQ % -6.86% 2.08% 16.45% 6.73% 2.24% 7.98% -
  Horiz. % 130.46% 140.07% 137.21% 117.83% 110.40% 107.98% 100.00%
EPS -2.48 3.52 6.56 10.05 9.36 9.02 3.44 -
  QoQ % -170.45% -46.34% -34.73% 7.37% 3.77% 162.21% -
  Horiz. % -72.09% 102.33% 190.70% 292.15% 272.09% 262.21% 100.00%
DPS 1.33 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. % 66.50% 0.00% 0.00% 100.00% - - -
NAPS 1.8100 1.8600 1.8600 1.8400 1.8000 1.8200 1.8100 -
  QoQ % -2.69% 0.00% 1.09% 2.22% -1.10% 0.55% -
  Horiz. % 100.00% 102.76% 102.76% 101.66% 99.45% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 809.64 879.67 865.30 744.26 701.04 696.73 645.56 16.35%
  QoQ % -7.96% 1.66% 16.26% 6.17% 0.62% 7.93% -
  Horiz. % 125.42% 136.26% 134.04% 115.29% 108.59% 107.93% 100.00%
EPS -2.38 3.39 6.34 9.82 9.19 8.91 3.39 -
  QoQ % -170.21% -46.53% -35.44% 6.86% 3.14% 162.83% -
  Horiz. % -70.21% 100.00% 187.02% 289.68% 271.09% 262.83% 100.00%
DPS 1.27 0.00 0.00 1.93 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 65.80% 0.00% 0.00% 100.00% - - -
NAPS 1.7182 1.7868 1.7942 1.7777 1.7484 1.7962 1.7873 -2.60%
  QoQ % -3.84% -0.41% 0.93% 1.68% -2.66% 0.50% -
  Horiz. % 96.13% 99.97% 100.39% 99.46% 97.82% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.6750 0.6700 0.6800 0.6300 0.8000 0.8150 0.9150 -
P/RPS 0.08 0.07 0.08 0.08 0.11 0.12 0.14 -31.21%
  QoQ % 14.29% -12.50% 0.00% -27.27% -8.33% -14.29% -
  Horiz. % 57.14% 50.00% 57.14% 57.14% 78.57% 85.71% 100.00%
P/EPS -26.98 19.00 10.34 6.20 8.45 9.03 26.67 -
  QoQ % -242.00% 83.75% 66.77% -26.63% -6.42% -66.14% -
  Horiz. % -101.16% 71.24% 38.77% 23.25% 31.68% 33.86% 100.00%
EY -3.71 5.26 9.67 16.14 11.83 11.08 3.75 -
  QoQ % -170.53% -45.60% -40.09% 36.43% 6.77% 195.47% -
  Horiz. % -98.93% 140.27% 257.87% 430.40% 315.47% 295.47% 100.00%
DY 1.98 0.00 0.00 3.17 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.46% 0.00% 0.00% 100.00% - - -
P/NAPS 0.37 0.36 0.37 0.34 0.44 0.45 0.51 -19.31%
  QoQ % 2.78% -2.70% 8.82% -22.73% -2.22% -11.76% -
  Horiz. % 72.55% 70.59% 72.55% 66.67% 86.27% 88.24% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 26/04/19 24/01/19 25/10/18 26/07/18 30/04/18 26/01/18 26/10/17 -
Price 0.6650 0.6950 0.6300 0.7100 0.7200 0.8050 1.0200 -
P/RPS 0.08 0.08 0.07 0.09 0.10 0.11 0.16 -37.08%
  QoQ % 0.00% 14.29% -22.22% -10.00% -9.09% -31.25% -
  Horiz. % 50.00% 50.00% 43.75% 56.25% 62.50% 68.75% 100.00%
P/EPS -26.58 19.71 9.58 6.98 7.61 8.92 29.73 -
  QoQ % -234.86% 105.74% 37.25% -8.28% -14.69% -70.00% -
  Horiz. % -89.40% 66.30% 32.22% 23.48% 25.60% 30.00% 100.00%
EY -3.76 5.07 10.44 14.32 13.14 11.22 3.36 -
  QoQ % -174.16% -51.44% -27.09% 8.98% 17.11% 233.93% -
  Horiz. % -111.90% 150.89% 310.71% 426.19% 391.07% 333.93% 100.00%
DY 2.01 0.00 0.00 2.82 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.28% 0.00% 0.00% 100.00% - - -
P/NAPS 0.37 0.37 0.34 0.39 0.40 0.44 0.56 -24.20%
  QoQ % 0.00% 8.82% -12.82% -2.50% -9.09% -21.43% -
  Horiz. % 66.07% 66.07% 60.71% 69.64% 71.43% 78.57% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers