Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2019-11-30 [#2]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 21-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 31-May-2020
Quarter 30-Nov-2019  [#2]
Profit Trend QoQ -     24.00%    YoY -     -125.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 1,136,305 905,629 630,288 314,570 1,560,354 1,180,070 854,765 20.88%
  QoQ % 25.47% 43.68% 100.36% -79.84% 32.23% 38.06% -
  Horiz. % 132.94% 105.95% 73.74% 36.80% 182.55% 138.06% 100.00%
PBT -18,940 -1,405 1,237 495 4,640 2,836 10,497 -
  QoQ % -1,248.04% -213.58% 149.90% -89.33% 63.61% -72.98% -
  Horiz. % -180.43% -13.38% 11.78% 4.72% 44.20% 27.02% 100.00%
Tax -6,765 -4,584 -3,136 -2,136 -9,160 -6,289 -5,720 11.82%
  QoQ % -47.58% -46.17% -46.82% 76.68% -45.65% -9.95% -
  Horiz. % 118.27% 80.14% 54.83% 37.34% 160.14% 109.95% 100.00%
NP -25,705 -5,989 -1,899 -1,641 -4,520 -3,453 4,777 -
  QoQ % -329.20% -215.38% -15.72% 63.69% -30.90% -172.28% -
  Horiz. % -538.10% -125.37% -39.75% -34.35% -94.62% -72.28% 100.00%
NP to SH -23,207 -4,529 -855 -1,125 -3,332 -3,462 3,291 -
  QoQ % -412.41% -429.71% 24.00% 66.24% 3.76% -205.20% -
  Horiz. % -705.17% -137.62% -25.98% -34.18% -101.25% -105.20% 100.00%
Tax Rate - % - % 253.52 % 431.52 % 197.41 % 221.76 % 54.49 % -
  QoQ % 0.00% 0.00% -41.25% 118.59% -10.98% 306.97% -
  Horiz. % 0.00% 0.00% 465.26% 791.93% 362.29% 406.97% 100.00%
Total Cost 1,162,010 911,618 632,187 316,211 1,564,874 1,183,523 849,988 23.15%
  QoQ % 27.47% 44.20% 99.93% -79.79% 32.22% 39.24% -
  Horiz. % 136.71% 107.25% 74.38% 37.20% 184.11% 139.24% 100.00%
Net Worth 297,362 321,855 328,778 330,429 332,879 333,910 347,241 -9.81%
  QoQ % -7.61% -2.11% -0.50% -0.74% -0.31% -3.84% -
  Horiz. % 85.64% 92.69% 94.68% 95.16% 95.86% 96.16% 100.00%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - - - - 3,638 1,844 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 97.20% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 197.20% 100.00% -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 297,362 321,855 328,778 330,429 332,879 333,910 347,241 -9.81%
  QoQ % -7.61% -2.11% -0.50% -0.74% -0.31% -3.84% -
  Horiz. % 85.64% 92.69% 94.68% 95.16% 95.86% 96.16% 100.00%
NOSH 174,918 174,921 175,817 178,610 181,901 184,481 186,689 -4.24%
  QoQ % -0.00% -0.51% -1.56% -1.81% -1.40% -1.18% -
  Horiz. % 93.70% 93.70% 94.18% 95.67% 97.44% 98.82% 100.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin -2.26 % -0.66 % -0.30 % -0.52 % -0.29 % -0.29 % 0.56 % -
  QoQ % -242.42% -120.00% 42.31% -79.31% 0.00% -151.79% -
  Horiz. % -403.57% -117.86% -53.57% -92.86% -51.79% -51.79% 100.00%
ROE -7.80 % -1.41 % -0.26 % -0.34 % -1.00 % -1.04 % 0.95 % -
  QoQ % -453.19% -442.31% 23.53% 66.00% 3.85% -209.47% -
  Horiz. % -821.05% -148.42% -27.37% -35.79% -105.26% -109.47% 100.00%
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 649.62 517.73 358.49 176.12 857.80 639.67 457.85 26.24%
  QoQ % 25.47% 44.42% 103.55% -79.47% 34.10% 39.71% -
  Horiz. % 141.88% 113.08% 78.30% 38.47% 187.35% 139.71% 100.00%
EPS -13.18 -2.57 -0.48 -0.63 -1.80 -1.86 1.76 -
  QoQ % -412.84% -435.42% 23.81% 65.00% 3.23% -205.68% -
  Horiz. % -748.86% -146.02% -27.27% -35.80% -102.27% -105.68% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.7000 1.8400 1.8700 1.8500 1.8300 1.8100 1.8600 -5.82%
  QoQ % -7.61% -1.60% 1.08% 1.09% 1.10% -2.69% -
  Horiz. % 91.40% 98.92% 100.54% 99.46% 98.39% 97.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 584.71 466.01 324.33 161.87 802.91 607.23 439.84 20.88%
  QoQ % 25.47% 43.68% 100.36% -79.84% 32.23% 38.06% -
  Horiz. % 132.94% 105.95% 73.74% 36.80% 182.55% 138.06% 100.00%
EPS -11.94 -2.33 -0.44 -0.58 -1.71 -1.78 1.69 -
  QoQ % -412.45% -429.55% 24.14% 66.08% 3.93% -205.33% -
  Horiz. % -706.51% -137.87% -26.04% -34.32% -101.18% -105.33% 100.00%
DPS 0.00 0.00 0.00 0.00 1.87 0.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 96.84% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 196.84% 100.00% -
NAPS 1.5301 1.6562 1.6918 1.7003 1.7129 1.7182 1.7868 -9.81%
  QoQ % -7.61% -2.10% -0.50% -0.74% -0.31% -3.84% -
  Horiz. % 85.63% 92.69% 94.68% 95.16% 95.86% 96.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 0.8350 0.5500 0.5850 0.6000 0.6400 0.6750 0.6700 -
P/RPS 0.13 0.11 0.16 0.34 0.07 0.11 0.15 -9.09%
  QoQ % 18.18% -31.25% -52.94% 385.71% -36.36% -26.67% -
  Horiz. % 86.67% 73.33% 106.67% 226.67% 46.67% 73.33% 100.00%
P/EPS -6.29 -21.24 -120.30 -95.26 -34.94 -35.97 38.01 -
  QoQ % 70.39% 82.34% -26.29% -172.64% 2.86% -194.63% -
  Horiz. % -16.55% -55.88% -316.50% -250.62% -91.92% -94.63% 100.00%
EY -15.89 -4.71 -0.83 -1.05 -2.86 -2.78 2.63 -
  QoQ % -237.37% -467.47% 20.95% 63.29% -2.88% -205.70% -
  Horiz. % -604.18% -179.09% -31.56% -39.92% -108.75% -105.70% 100.00%
DY 0.00 0.00 0.00 0.00 3.13 1.48 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 111.49% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 211.49% 100.00% -
P/NAPS 0.49 0.30 0.31 0.32 0.35 0.37 0.36 22.80%
  QoQ % 63.33% -3.23% -3.12% -8.57% -5.41% 2.78% -
  Horiz. % 136.11% 83.33% 86.11% 88.89% 97.22% 102.78% 100.00%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 30/07/20 14/05/20 21/01/20 29/10/19 29/07/19 26/04/19 24/01/19 -
Price 0.7050 0.8000 0.6200 0.5800 0.6000 0.6650 0.6950 -
P/RPS 0.11 0.15 0.17 0.33 0.07 0.10 0.15 -18.66%
  QoQ % -26.67% -11.76% -48.48% 371.43% -30.00% -33.33% -
  Horiz. % 73.33% 100.00% 113.33% 220.00% 46.67% 66.67% 100.00%
P/EPS -5.31 -30.90 -127.49 -92.08 -32.76 -35.44 39.43 -
  QoQ % 82.82% 75.76% -38.46% -181.07% 7.56% -189.88% -
  Horiz. % -13.47% -78.37% -323.33% -233.53% -83.08% -89.88% 100.00%
EY -18.82 -3.24 -0.78 -1.09 -3.05 -2.82 2.54 -
  QoQ % -480.86% -315.38% 28.44% 64.26% -8.16% -211.02% -
  Horiz. % -740.94% -127.56% -30.71% -42.91% -120.08% -111.02% 100.00%
DY 0.00 0.00 0.00 0.00 3.33 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 122.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 222.00% 100.00% -
P/NAPS 0.41 0.43 0.33 0.31 0.33 0.37 0.37 7.08%
  QoQ % -4.65% 30.30% 6.45% -6.06% -10.81% 0.00% -
  Horiz. % 110.81% 116.22% 89.19% 83.78% 89.19% 100.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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