Highlights

[NYLEX] QoQ Annualized Quarter Result on 2019-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-May-2019  [#4]
Profit Trend QoQ -     27.82%    YoY -     -117.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 1,258,280 1,560,354 1,573,426 1,709,530 1,681,604 1,446,375 1,362,376 -5.15%
  QoQ % -19.36% -0.83% -7.96% 1.66% 16.26% 6.17% -
  Horiz. % 92.36% 114.53% 115.49% 125.48% 123.43% 106.17% 100.00%
PBT 1,980 4,640 3,781 20,994 21,580 30,576 29,470 -83.39%
  QoQ % -57.33% 22.71% -81.99% -2.72% -29.42% 3.75% -
  Horiz. % 6.72% 15.74% 12.83% 71.24% 73.23% 103.75% 100.00%
Tax -8,544 -9,160 -8,385 -11,440 -8,244 -10,501 -10,536 -13.01%
  QoQ % 6.72% -9.24% 26.70% -38.77% 21.49% 0.33% -
  Horiz. % 81.09% 86.94% 79.59% 108.58% 78.25% 99.67% 100.00%
NP -6,564 -4,520 -4,604 9,554 13,336 20,075 18,934 -
  QoQ % -45.22% 1.82% -148.19% -28.36% -33.57% 6.02% -
  Horiz. % -34.67% -23.87% -24.32% 50.46% 70.43% 106.02% 100.00%
NP to SH -4,500 -3,332 -4,616 6,582 12,328 19,093 17,864 -
  QoQ % -35.05% 27.82% -170.13% -46.61% -35.43% 6.88% -
  Horiz. % -25.19% -18.65% -25.84% 36.85% 69.01% 106.88% 100.00%
Tax Rate 431.52 % 197.41 % 221.76 % 54.49 % 38.20 % 34.34 % 35.75 % 423.82%
  QoQ % 118.59% -10.98% 306.97% 42.64% 11.24% -3.94% -
  Horiz. % 1,207.05% 552.20% 620.31% 152.42% 106.85% 96.06% 100.00%
Total Cost 1,264,844 1,564,874 1,578,030 1,699,976 1,668,268 1,426,300 1,343,441 -3.93%
  QoQ % -19.17% -0.83% -7.17% 1.90% 16.96% 6.17% -
  Horiz. % 94.15% 116.48% 117.46% 126.54% 124.18% 106.17% 100.00%
Net Worth 330,429 332,879 333,910 347,241 348,672 345,476 339,774 -1.84%
  QoQ % -0.74% -0.31% -3.84% -0.41% 0.93% 1.68% -
  Horiz. % 97.25% 97.97% 98.27% 102.20% 102.62% 101.68% 100.00%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - 3,638 2,459 - - 3,755 - -
  QoQ % 0.00% 47.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.88% 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% 0.00% 0.00% 100.00% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 330,429 332,879 333,910 347,241 348,672 345,476 339,774 -1.84%
  QoQ % -0.74% -0.31% -3.84% -0.41% 0.93% 1.68% -
  Horiz. % 97.25% 97.97% 98.27% 102.20% 102.62% 101.68% 100.00%
NOSH 178,610 181,901 184,481 186,689 187,458 187,758 188,763 -3.61%
  QoQ % -1.81% -1.40% -1.18% -0.41% -0.16% -0.53% -
  Horiz. % 94.62% 96.36% 97.73% 98.90% 99.31% 99.47% 100.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin -0.52 % -0.29 % -0.29 % 0.56 % 0.79 % 1.39 % 1.39 % -
  QoQ % -79.31% 0.00% -151.79% -29.11% -43.17% 0.00% -
  Horiz. % -37.41% -20.86% -20.86% 40.29% 56.83% 100.00% 100.00%
ROE -1.36 % -1.00 % -1.38 % 1.90 % 3.54 % 5.53 % 5.26 % -
  QoQ % -36.00% 27.54% -172.63% -46.33% -35.99% 5.13% -
  Horiz. % -25.86% -19.01% -26.24% 36.12% 67.30% 105.13% 100.00%
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 704.48 857.80 852.89 915.71 897.05 770.34 721.74 -1.60%
  QoQ % -17.87% 0.58% -6.86% 2.08% 16.45% 6.73% -
  Horiz. % 97.61% 118.85% 118.17% 126.88% 124.29% 106.73% 100.00%
EPS -2.52 -1.80 -2.48 3.52 6.56 10.05 9.36 -
  QoQ % -40.00% 27.42% -170.45% -46.34% -34.73% 7.37% -
  Horiz. % -26.92% -19.23% -26.50% 37.61% 70.09% 107.37% 100.00%
DPS 0.00 2.00 1.33 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 50.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 66.50% 0.00% 0.00% 100.00% -
NAPS 1.8500 1.8300 1.8100 1.8600 1.8600 1.8400 1.8000 1.84%
  QoQ % 1.09% 1.10% -2.69% 0.00% 1.09% 2.22% -
  Horiz. % 102.78% 101.67% 100.56% 103.33% 103.33% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 647.47 802.91 809.64 879.67 865.30 744.26 701.04 -5.15%
  QoQ % -19.36% -0.83% -7.96% 1.66% 16.26% 6.17% -
  Horiz. % 92.36% 114.53% 115.49% 125.48% 123.43% 106.17% 100.00%
EPS -2.32 -1.71 -2.38 3.39 6.34 9.82 9.19 -
  QoQ % -35.67% 28.15% -170.21% -46.53% -35.44% 6.86% -
  Horiz. % -25.24% -18.61% -25.90% 36.89% 68.99% 106.86% 100.00%
DPS 0.00 1.87 1.27 0.00 0.00 1.93 0.00 -
  QoQ % 0.00% 47.24% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.89% 65.80% 0.00% 0.00% 100.00% -
NAPS 1.7003 1.7129 1.7182 1.7868 1.7942 1.7777 1.7484 -1.84%
  QoQ % -0.74% -0.31% -3.84% -0.41% 0.93% 1.68% -
  Horiz. % 97.25% 97.97% 98.27% 102.20% 102.62% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.6000 0.6400 0.6750 0.6700 0.6800 0.6300 0.8000 -
P/RPS 0.09 0.07 0.08 0.07 0.08 0.08 0.11 -12.49%
  QoQ % 28.57% -12.50% 14.29% -12.50% 0.00% -27.27% -
  Horiz. % 81.82% 63.64% 72.73% 63.64% 72.73% 72.73% 100.00%
P/EPS -23.81 -34.94 -26.98 19.00 10.34 6.20 8.45 -
  QoQ % 31.85% -29.50% -242.00% 83.75% 66.77% -26.63% -
  Horiz. % -281.78% -413.49% -319.29% 224.85% 122.37% 73.37% 100.00%
EY -4.20 -2.86 -3.71 5.26 9.67 16.14 11.83 -
  QoQ % -46.85% 22.91% -170.53% -45.60% -40.09% 36.43% -
  Horiz. % -35.50% -24.18% -31.36% 44.46% 81.74% 136.43% 100.00%
DY 0.00 3.13 1.98 0.00 0.00 3.17 0.00 -
  QoQ % 0.00% 58.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.74% 62.46% 0.00% 0.00% 100.00% -
P/NAPS 0.32 0.35 0.37 0.36 0.37 0.34 0.44 -19.08%
  QoQ % -8.57% -5.41% 2.78% -2.70% 8.82% -22.73% -
  Horiz. % 72.73% 79.55% 84.09% 81.82% 84.09% 77.27% 100.00%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 29/07/19 26/04/19 24/01/19 25/10/18 26/07/18 30/04/18 -
Price 0.5800 0.6000 0.6650 0.6950 0.6300 0.7100 0.7200 -
P/RPS 0.08 0.07 0.08 0.08 0.07 0.09 0.10 -13.79%
  QoQ % 14.29% -12.50% 0.00% 14.29% -22.22% -10.00% -
  Horiz. % 80.00% 70.00% 80.00% 80.00% 70.00% 90.00% 100.00%
P/EPS -23.02 -32.76 -26.58 19.71 9.58 6.98 7.61 -
  QoQ % 29.73% -23.25% -234.86% 105.74% 37.25% -8.28% -
  Horiz. % -302.50% -430.49% -349.28% 259.00% 125.89% 91.72% 100.00%
EY -4.34 -3.05 -3.76 5.07 10.44 14.32 13.14 -
  QoQ % -42.30% 18.88% -174.16% -51.44% -27.09% 8.98% -
  Horiz. % -33.03% -23.21% -28.61% 38.58% 79.45% 108.98% 100.00%
DY 0.00 3.33 2.01 0.00 0.00 2.82 0.00 -
  QoQ % 0.00% 65.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.09% 71.28% 0.00% 0.00% 100.00% -
P/NAPS 0.31 0.33 0.37 0.37 0.34 0.39 0.40 -15.59%
  QoQ % -6.06% -10.81% 0.00% 8.82% -12.82% -2.50% -
  Horiz. % 77.50% 82.50% 92.50% 92.50% 85.00% 97.50% 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 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.
 


 

247  289  518  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers