Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2016-02-29 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 29-Feb-2016  [#3]
Profit Trend QoQ -     20.34%    YoY -     -9.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 587,512 273,158 1,197,450 906,435 650,077 322,818 1,272,737 -40.19%
  QoQ % 115.08% -77.19% 32.11% 39.44% 101.38% -74.64% -
  Horiz. % 46.16% 21.46% 94.08% 71.22% 51.08% 25.36% 100.00%
PBT 13,688 3,065 20,512 11,724 8,942 3,168 18,383 -17.80%
  QoQ % 346.59% -85.06% 74.96% 31.11% 182.26% -82.77% -
  Horiz. % 74.46% 16.67% 111.58% 63.78% 48.64% 17.23% 100.00%
Tax -6,143 -1,997 -9,335 -7,507 -5,593 -2,081 -13,174 -39.78%
  QoQ % -207.61% 78.61% -24.35% -34.22% -168.77% 84.20% -
  Horiz. % 46.63% 15.16% 70.86% 56.98% 42.45% 15.80% 100.00%
NP 7,545 1,068 11,177 4,217 3,349 1,087 5,209 27.93%
  QoQ % 606.46% -90.44% 165.05% 25.92% 208.10% -79.13% -
  Horiz. % 144.85% 20.50% 214.57% 80.96% 64.29% 20.87% 100.00%
NP to SH 6,575 470 11,154 4,669 3,880 1,711 7,386 -7.44%
  QoQ % 1,298.94% -95.79% 138.89% 20.34% 126.77% -76.83% -
  Horiz. % 89.02% 6.36% 151.02% 63.21% 52.53% 23.17% 100.00%
Tax Rate 44.88 % 65.15 % 45.51 % 64.03 % 62.55 % 65.69 % 71.66 % -26.74%
  QoQ % -31.11% 43.16% -28.92% 2.37% -4.78% -8.33% -
  Horiz. % 62.63% 90.92% 63.51% 89.35% 87.29% 91.67% 100.00%
Total Cost 579,967 272,090 1,186,273 902,218 646,728 321,731 1,267,528 -40.54%
  QoQ % 113.15% -77.06% 31.48% 39.51% 101.02% -74.62% -
  Horiz. % 45.76% 21.47% 93.59% 71.18% 51.02% 25.38% 100.00%
Net Worth 341,761 328,999 323,639 322,199 324,298 317,207 300,839 8.85%
  QoQ % 3.88% 1.66% 0.45% -0.65% 2.24% 5.44% -
  Horiz. % 113.60% 109.36% 107.58% 107.10% 107.80% 105.44% 100.00%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - 3,852 - - - 3,856 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.89% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 34.54 % - % - % - % 52.22 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.14% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 341,761 328,999 323,639 322,199 324,298 317,207 300,839 8.85%
  QoQ % 3.88% 1.66% 0.45% -0.65% 2.24% 5.44% -
  Horiz. % 113.60% 109.36% 107.58% 107.10% 107.80% 105.44% 100.00%
NOSH 192,000 195,833 192,642 192,933 193,034 192,247 192,845 -0.29%
  QoQ % -1.96% 1.66% -0.15% -0.05% 0.41% -0.31% -
  Horiz. % 99.56% 101.55% 99.89% 100.05% 100.10% 99.69% 100.00%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 1.28 % 0.39 % 0.93 % 0.47 % 0.52 % 0.34 % 0.41 % 113.17%
  QoQ % 228.21% -58.06% 97.87% -9.62% 52.94% -17.07% -
  Horiz. % 312.20% 95.12% 226.83% 114.63% 126.83% 82.93% 100.00%
ROE 1.92 % 0.14 % 3.45 % 1.45 % 1.20 % 0.54 % 2.46 % -15.19%
  QoQ % 1,271.43% -95.94% 137.93% 20.83% 122.22% -78.05% -
  Horiz. % 78.05% 5.69% 140.24% 58.94% 48.78% 21.95% 100.00%
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 305.99 139.48 621.59 469.82 336.77 167.92 659.98 -40.01%
  QoQ % 119.38% -77.56% 32.30% 39.51% 100.55% -74.56% -
  Horiz. % 46.36% 21.13% 94.18% 71.19% 51.03% 25.44% 100.00%
EPS 3.42 0.24 5.79 2.42 2.01 0.89 3.83 -7.25%
  QoQ % 1,325.00% -95.85% 139.26% 20.40% 125.84% -76.76% -
  Horiz. % 89.30% 6.27% 151.17% 63.19% 52.48% 23.24% 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 1.7800 1.6800 1.6800 1.6700 1.6800 1.6500 1.5600 9.17%
  QoQ % 5.95% 0.00% 0.60% -0.60% 1.82% 5.77% -
  Horiz. % 114.10% 107.69% 107.69% 107.05% 107.69% 105.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 302.32 140.56 616.17 466.42 334.51 166.11 654.91 -40.19%
  QoQ % 115.08% -77.19% 32.11% 39.43% 101.38% -74.64% -
  Horiz. % 46.16% 21.46% 94.08% 71.22% 51.08% 25.36% 100.00%
EPS 3.38 0.24 5.74 2.40 2.00 0.88 3.80 -7.49%
  QoQ % 1,308.33% -95.82% 139.17% 20.00% 127.27% -76.84% -
  Horiz. % 88.95% 6.32% 151.05% 63.16% 52.63% 23.16% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.98 -
  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 1.7586 1.6929 1.6654 1.6579 1.6687 1.6323 1.5480 8.85%
  QoQ % 3.88% 1.65% 0.45% -0.65% 2.23% 5.45% -
  Horiz. % 113.60% 109.36% 107.58% 107.10% 107.80% 105.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.5750 0.5750 0.5400 0.5900 0.5850 0.4900 0.5550 -
P/RPS 0.19 0.41 0.09 0.13 0.17 0.29 0.08 77.73%
  QoQ % -53.66% 355.56% -30.77% -23.53% -41.38% 262.50% -
  Horiz. % 237.50% 512.50% 112.50% 162.50% 212.50% 362.50% 100.00%
P/EPS 16.79 239.58 9.33 24.38 29.10 55.06 14.49 10.29%
  QoQ % -92.99% 2,467.85% -61.73% -16.22% -47.15% 279.99% -
  Horiz. % 115.87% 1,653.42% 64.39% 168.25% 200.83% 379.99% 100.00%
EY 5.96 0.42 10.72 4.10 3.44 1.82 6.90 -9.28%
  QoQ % 1,319.05% -96.08% 161.46% 19.19% 89.01% -73.62% -
  Horiz. % 86.38% 6.09% 155.36% 59.42% 49.86% 26.38% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 102.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.34 0.32 0.35 0.35 0.30 0.36 -7.53%
  QoQ % -5.88% 6.25% -8.57% 0.00% 16.67% -16.67% -
  Horiz. % 88.89% 94.44% 88.89% 97.22% 97.22% 83.33% 100.00%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 -
Price 0.5700 0.7250 0.5250 0.5750 0.6200 0.5650 0.5600 -
P/RPS 0.19 0.52 0.08 0.12 0.18 0.34 0.08 77.73%
  QoQ % -63.46% 550.00% -33.33% -33.33% -47.06% 325.00% -
  Horiz. % 237.50% 650.00% 100.00% 150.00% 225.00% 425.00% 100.00%
P/EPS 16.64 302.08 9.07 23.76 30.85 63.48 14.62 8.99%
  QoQ % -94.49% 3,230.54% -61.83% -22.98% -51.40% 334.20% -
  Horiz. % 113.82% 2,066.21% 62.04% 162.52% 211.01% 434.20% 100.00%
EY 6.01 0.33 11.03 4.21 3.24 1.58 6.84 -8.24%
  QoQ % 1,721.21% -97.01% 162.00% 29.94% 105.06% -76.90% -
  Horiz. % 87.87% 4.82% 161.26% 61.55% 47.37% 23.10% 100.00%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.43 0.31 0.34 0.37 0.34 0.36 -7.53%
  QoQ % -25.58% 38.71% -8.82% -8.11% 8.82% -5.56% -
  Horiz. % 88.89% 119.44% 86.11% 94.44% 102.78% 94.44% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. Supermax will report a new record profit - Koon Yew Yin Koon Yew Yin's Blog
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. Vivocom: The Wonderkid? Financial Freedom Diary
5. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
6. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
7. JP Morgan tells clients GLOVEs ain’t needed during vaccinations gloveharicut
8. Top Glove - Serious, Material Inconsistencies with AmInvest's Report Trying to Make Sense Bursa Investments
PARTNERS & BROKERS