Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2018-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 28-Feb-2018  [#3]
Profit Trend QoQ -     54.75%    YoY -     -1.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 854,765 420,401 1,446,375 1,021,782 677,001 313,641 1,337,256 -25.78%
  QoQ % 103.32% -70.93% 41.55% 50.93% 115.85% -76.55% -
  Horiz. % 63.92% 31.44% 108.16% 76.41% 50.63% 23.45% 100.00%
PBT 10,497 5,395 30,576 22,103 14,671 3,670 36,154 -56.12%
  QoQ % 94.57% -82.36% 38.33% 50.66% 299.75% -89.85% -
  Horiz. % 29.03% 14.92% 84.57% 61.14% 40.58% 10.15% 100.00%
Tax -5,720 -2,061 -10,501 -7,902 -5,422 -2,101 -12,393 -40.25%
  QoQ % -177.54% 80.37% -32.89% -45.74% -158.07% 83.05% -
  Horiz. % 46.16% 16.63% 84.73% 63.76% 43.75% 16.95% 100.00%
NP 4,777 3,334 20,075 14,201 9,249 1,569 23,761 -65.65%
  QoQ % 43.28% -83.39% 41.36% 53.54% 489.48% -93.40% -
  Horiz. % 20.10% 14.03% 84.49% 59.77% 38.93% 6.60% 100.00%
NP to SH 3,291 3,082 19,093 13,398 8,658 1,646 20,386 -70.32%
  QoQ % 6.78% -83.86% 42.51% 54.75% 426.00% -91.93% -
  Horiz. % 16.14% 15.12% 93.66% 65.72% 42.47% 8.07% 100.00%
Tax Rate 54.49 % 38.20 % 34.34 % 35.75 % 36.96 % 57.25 % 34.28 % 36.16%
  QoQ % 42.64% 11.24% -3.94% -3.27% -35.44% 67.01% -
  Horiz. % 158.96% 111.44% 100.18% 104.29% 107.82% 167.01% 100.00%
Total Cost 849,988 417,067 1,426,300 1,007,581 667,752 312,072 1,313,495 -25.17%
  QoQ % 103.80% -70.76% 41.56% 50.89% 113.97% -76.24% -
  Horiz. % 64.71% 31.75% 108.59% 76.71% 50.84% 23.76% 100.00%
Net Worth 347,241 348,672 345,476 339,774 349,075 347,340 345,421 0.35%
  QoQ % -0.41% 0.93% 1.68% -2.66% 0.50% 0.56% -
  Horiz. % 100.53% 100.94% 100.02% 98.37% 101.06% 100.56% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 3,755 - - - 3,838 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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. % 0.00% 0.00% 104.46% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 347,241 348,672 345,476 339,774 349,075 347,340 345,421 0.35%
  QoQ % -0.41% 0.93% 1.68% -2.66% 0.50% 0.56% -
  Horiz. % 100.53% 100.94% 100.02% 98.37% 101.06% 100.56% 100.00%
NOSH 186,689 187,458 187,758 188,763 191,799 191,900 191,900 -1.82%
  QoQ % -0.41% -0.16% -0.53% -1.58% -0.05% 0.00% -
  Horiz. % 97.28% 97.68% 97.84% 98.37% 99.95% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.56 % 0.79 % 1.39 % 1.39 % 1.37 % 0.50 % 1.78 % -53.71%
  QoQ % -29.11% -43.17% 0.00% 1.46% 174.00% -71.91% -
  Horiz. % 31.46% 44.38% 78.09% 78.09% 76.97% 28.09% 100.00%
ROE 0.95 % 0.88 % 5.53 % 3.94 % 2.48 % 0.47 % 5.90 % -70.37%
  QoQ % 7.95% -84.09% 40.36% 58.87% 427.66% -92.03% -
  Horiz. % 16.10% 14.92% 93.73% 66.78% 42.03% 7.97% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 457.85 224.26 770.34 541.30 352.97 163.44 696.85 -24.40%
  QoQ % 104.16% -70.89% 42.31% 53.36% 115.96% -76.55% -
  Horiz. % 65.70% 32.18% 110.55% 77.68% 50.65% 23.45% 100.00%
EPS 1.76 1.64 10.05 7.02 4.51 0.86 10.62 -69.80%
  QoQ % 7.32% -83.68% 43.16% 55.65% 424.42% -91.90% -
  Horiz. % 16.57% 15.44% 94.63% 66.10% 42.47% 8.10% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.8600 1.8600 1.8400 1.8000 1.8200 1.8100 1.8000 2.21%
  QoQ % 0.00% 1.09% 2.22% -1.10% 0.55% 0.56% -
  Horiz. % 103.33% 103.33% 102.22% 100.00% 101.11% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 439.84 216.33 744.26 525.78 348.36 161.39 688.11 -25.78%
  QoQ % 103.32% -70.93% 41.55% 50.93% 115.85% -76.55% -
  Horiz. % 63.92% 31.44% 108.16% 76.41% 50.63% 23.45% 100.00%
EPS 1.69 1.59 9.82 6.89 4.46 0.85 10.49 -70.36%
  QoQ % 6.29% -83.81% 42.53% 54.48% 424.71% -91.90% -
  Horiz. % 16.11% 15.16% 93.61% 65.68% 42.52% 8.10% 100.00%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 1.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.97% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7868 1.7942 1.7777 1.7484 1.7962 1.7873 1.7774 0.35%
  QoQ % -0.41% 0.93% 1.68% -2.66% 0.50% 0.56% -
  Horiz. % 100.53% 100.95% 100.02% 98.37% 101.06% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.6700 0.6800 0.6300 0.8000 0.8150 0.9150 0.9550 -
P/RPS 0.15 0.30 0.08 0.15 0.23 0.56 0.14 4.70%
  QoQ % -50.00% 275.00% -46.67% -34.78% -58.93% 300.00% -
  Horiz. % 107.14% 214.29% 57.14% 107.14% 164.29% 400.00% 100.00%
P/EPS 38.01 41.36 6.20 11.27 18.05 106.68 8.99 161.24%
  QoQ % -8.10% 567.10% -44.99% -37.56% -83.08% 1,086.65% -
  Horiz. % 422.80% 460.07% 68.97% 125.36% 200.78% 1,186.65% 100.00%
EY 2.63 2.42 16.14 8.87 5.54 0.94 11.12 -61.72%
  QoQ % 8.68% -85.01% 81.96% 60.11% 489.36% -91.55% -
  Horiz. % 23.65% 21.76% 145.14% 79.77% 49.82% 8.45% 100.00%
DY 0.00 0.00 3.17 0.00 0.00 0.00 2.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.37 0.34 0.44 0.45 0.51 0.53 -22.71%
  QoQ % -2.70% 8.82% -22.73% -2.22% -11.76% -3.77% -
  Horiz. % 67.92% 69.81% 64.15% 83.02% 84.91% 96.23% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 25/10/18 26/07/18 30/04/18 26/01/18 26/10/17 27/07/17 -
Price 0.6950 0.6300 0.7100 0.7200 0.8050 1.0200 1.0700 -
P/RPS 0.15 0.28 0.09 0.13 0.23 0.62 0.15 -
  QoQ % -46.43% 211.11% -30.77% -43.48% -62.90% 313.33% -
  Horiz. % 100.00% 186.67% 60.00% 86.67% 153.33% 413.33% 100.00%
P/EPS 39.43 38.32 6.98 10.14 17.83 118.92 10.07 148.22%
  QoQ % 2.90% 449.00% -31.16% -43.13% -85.01% 1,080.93% -
  Horiz. % 391.56% 380.54% 69.31% 100.70% 177.06% 1,180.93% 100.00%
EY 2.54 2.61 14.32 9.86 5.61 0.84 9.93 -59.67%
  QoQ % -2.68% -81.77% 45.23% 75.76% 567.86% -91.54% -
  Horiz. % 25.58% 26.28% 144.21% 99.30% 56.50% 8.46% 100.00%
DY 0.00 0.00 2.82 0.00 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.39 0.40 0.44 0.56 0.59 -26.71%
  QoQ % 8.82% -12.82% -2.50% -9.09% -21.43% -5.08% -
  Horiz. % 62.71% 57.63% 66.10% 67.80% 74.58% 94.92% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers