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
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 1,207,505 1,260,576 1,258,280 1,560,354 1,573,426 1,709,530 1,681,604 -19.83%
  QoQ % -4.21% 0.18% -19.36% -0.83% -7.96% 1.66% -
  Horiz. % 71.81% 74.96% 74.83% 92.79% 93.57% 101.66% 100.00%
PBT -1,873 2,474 1,980 4,640 3,781 20,994 21,580 -
  QoQ % -175.72% 24.95% -57.33% 22.71% -81.99% -2.72% -
  Horiz. % -8.68% 11.46% 9.18% 21.50% 17.52% 97.28% 100.00%
Tax -6,112 -6,272 -8,544 -9,160 -8,385 -11,440 -8,244 -18.10%
  QoQ % 2.55% 26.59% 6.72% -9.24% 26.70% -38.77% -
  Horiz. % 74.14% 76.08% 103.64% 111.11% 101.71% 138.77% 100.00%
NP -7,985 -3,798 -6,564 -4,520 -4,604 9,554 13,336 -
  QoQ % -110.25% 42.14% -45.22% 1.82% -148.19% -28.36% -
  Horiz. % -59.88% -28.48% -49.22% -33.89% -34.52% 71.64% 100.00%
NP to SH -6,038 -1,710 -4,500 -3,332 -4,616 6,582 12,328 -
  QoQ % -253.14% 62.00% -35.05% 27.82% -170.13% -46.61% -
  Horiz. % -48.98% -13.87% -36.50% -27.03% -37.44% 53.39% 100.00%
Tax Rate - % 253.52 % 431.52 % 197.41 % 221.76 % 54.49 % 38.20 % -
  QoQ % 0.00% -41.25% 118.59% -10.98% 306.97% 42.64% -
  Horiz. % 0.00% 663.66% 1,129.63% 516.78% 580.52% 142.64% 100.00%
Total Cost 1,215,490 1,264,374 1,264,844 1,564,874 1,578,030 1,699,976 1,668,268 -19.05%
  QoQ % -3.87% -0.04% -19.17% -0.83% -7.17% 1.90% -
  Horiz. % 72.86% 75.79% 75.82% 93.80% 94.59% 101.90% 100.00%
Net Worth 321,855 328,778 330,429 332,879 333,910 347,241 348,672 -5.20%
  QoQ % -2.11% -0.50% -0.74% -0.31% -3.84% -0.41% -
  Horiz. % 92.31% 94.29% 94.77% 95.47% 95.77% 99.59% 100.00%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div - - - 3,638 2,459 - - -
  QoQ % 0.00% 0.00% 0.00% 47.90% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 147.90% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 321,855 328,778 330,429 332,879 333,910 347,241 348,672 -5.20%
  QoQ % -2.11% -0.50% -0.74% -0.31% -3.84% -0.41% -
  Horiz. % 92.31% 94.29% 94.77% 95.47% 95.77% 99.59% 100.00%
NOSH 174,921 175,817 178,610 181,901 184,481 186,689 187,458 -4.51%
  QoQ % -0.51% -1.56% -1.81% -1.40% -1.18% -0.41% -
  Horiz. % 93.31% 93.79% 95.28% 97.04% 98.41% 99.59% 100.00%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin -0.66 % -0.30 % -0.52 % -0.29 % -0.29 % 0.56 % 0.79 % -
  QoQ % -120.00% 42.31% -79.31% 0.00% -151.79% -29.11% -
  Horiz. % -83.54% -37.97% -65.82% -36.71% -36.71% 70.89% 100.00%
ROE -1.88 % -0.52 % -1.36 % -1.00 % -1.38 % 1.90 % 3.54 % -
  QoQ % -261.54% 61.76% -36.00% 27.54% -172.63% -46.33% -
  Horiz. % -53.11% -14.69% -38.42% -28.25% -38.98% 53.67% 100.00%
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 690.31 716.98 704.48 857.80 852.89 915.71 897.05 -16.04%
  QoQ % -3.72% 1.77% -17.87% 0.58% -6.86% 2.08% -
  Horiz. % 76.95% 79.93% 78.53% 95.62% 95.08% 102.08% 100.00%
EPS -3.43 -0.96 -2.52 -1.80 -2.48 3.52 6.56 -
  QoQ % -257.29% 61.90% -40.00% 27.42% -170.45% -46.34% -
  Horiz. % -52.29% -14.63% -38.41% -27.44% -37.80% 53.66% 100.00%
DPS 0.00 0.00 0.00 2.00 1.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 50.38% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.38% 100.00% - -
NAPS 1.8400 1.8700 1.8500 1.8300 1.8100 1.8600 1.8600 -0.72%
  QoQ % -1.60% 1.08% 1.09% 1.10% -2.69% 0.00% -
  Horiz. % 98.92% 100.54% 99.46% 98.39% 97.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 621.35 648.65 647.47 802.91 809.64 879.67 865.30 -19.83%
  QoQ % -4.21% 0.18% -19.36% -0.83% -7.96% 1.66% -
  Horiz. % 71.81% 74.96% 74.83% 92.79% 93.57% 101.66% 100.00%
EPS -3.11 -0.88 -2.32 -1.71 -2.38 3.39 6.34 -
  QoQ % -253.41% 62.07% -35.67% 28.15% -170.21% -46.53% -
  Horiz. % -49.05% -13.88% -36.59% -26.97% -37.54% 53.47% 100.00%
DPS 0.00 0.00 0.00 1.87 1.27 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 47.24% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 147.24% 100.00% - -
NAPS 1.6562 1.6918 1.7003 1.7129 1.7182 1.7868 1.7942 -5.20%
  QoQ % -2.10% -0.50% -0.74% -0.31% -3.84% -0.41% -
  Horiz. % 92.31% 94.29% 94.77% 95.47% 95.76% 99.59% 100.00%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.5500 0.5850 0.6000 0.6400 0.6750 0.6700 0.6800 -
P/RPS 0.08 0.08 0.09 0.07 0.08 0.07 0.08 -
  QoQ % 0.00% -11.11% 28.57% -12.50% 14.29% -12.50% -
  Horiz. % 100.00% 100.00% 112.50% 87.50% 100.00% 87.50% 100.00%
P/EPS -15.93 -60.15 -23.81 -34.94 -26.98 19.00 10.34 -
  QoQ % 73.52% -152.62% 31.85% -29.50% -242.00% 83.75% -
  Horiz. % -154.06% -581.72% -230.27% -337.91% -260.93% 183.75% 100.00%
EY -6.28 -1.66 -4.20 -2.86 -3.71 5.26 9.67 -
  QoQ % -278.31% 60.48% -46.85% 22.91% -170.53% -45.60% -
  Horiz. % -64.94% -17.17% -43.43% -29.58% -38.37% 54.40% 100.00%
DY 0.00 0.00 0.00 3.13 1.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 58.08% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 158.08% 100.00% - -
P/NAPS 0.30 0.31 0.32 0.35 0.37 0.36 0.37 -13.06%
  QoQ % -3.23% -3.12% -8.57% -5.41% 2.78% -2.70% -
  Horiz. % 81.08% 83.78% 86.49% 94.59% 100.00% 97.30% 100.00%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 14/05/20 21/01/20 29/10/19 29/07/19 26/04/19 24/01/19 25/10/18 -
Price 0.8000 0.6200 0.5800 0.6000 0.6650 0.6950 0.6300 -
P/RPS 0.12 0.09 0.08 0.07 0.08 0.08 0.07 43.28%
  QoQ % 33.33% 12.50% 14.29% -12.50% 0.00% 14.29% -
  Horiz. % 171.43% 128.57% 114.29% 100.00% 114.29% 114.29% 100.00%
P/EPS -23.17 -63.75 -23.02 -32.76 -26.58 19.71 9.58 -
  QoQ % 63.65% -176.93% 29.73% -23.25% -234.86% 105.74% -
  Horiz. % -241.86% -665.45% -240.29% -341.96% -277.45% 205.74% 100.00%
EY -4.32 -1.57 -4.34 -3.05 -3.76 5.07 10.44 -
  QoQ % -175.16% 63.82% -42.30% 18.88% -174.16% -51.44% -
  Horiz. % -41.38% -15.04% -41.57% -29.21% -36.02% 48.56% 100.00%
DY 0.00 0.00 0.00 3.33 2.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 65.67% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 165.67% 100.00% - -
P/NAPS 0.43 0.33 0.31 0.33 0.37 0.37 0.34 16.96%
  QoQ % 30.30% 6.45% -6.06% -10.81% 0.00% 8.82% -
  Horiz. % 126.47% 97.06% 91.18% 97.06% 108.82% 108.82% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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!
PARTNERS & BROKERS