Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2016-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-Aug-2016  [#1]
Profit Trend QoQ -     -95.79%    YoY -     -72.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 1,337,256 957,209 587,512 273,158 1,197,450 906,435 650,077 61.67%
  QoQ % 39.70% 62.93% 115.08% -77.19% 32.11% 39.44% -
  Horiz. % 205.71% 147.25% 90.38% 42.02% 184.20% 139.44% 100.00%
PBT 36,154 25,959 13,688 3,065 20,512 11,724 8,942 153.58%
  QoQ % 39.27% 89.65% 346.59% -85.06% 74.96% 31.11% -
  Horiz. % 404.32% 290.30% 153.08% 34.28% 229.39% 131.11% 100.00%
Tax -12,393 -10,267 -6,143 -1,997 -9,335 -7,507 -5,593 69.88%
  QoQ % -20.71% -67.13% -207.61% 78.61% -24.35% -34.22% -
  Horiz. % 221.58% 183.57% 109.83% 35.71% 166.91% 134.22% 100.00%
NP 23,761 15,692 7,545 1,068 11,177 4,217 3,349 268.79%
  QoQ % 51.42% 107.98% 606.46% -90.44% 165.05% 25.92% -
  Horiz. % 709.50% 468.56% 225.29% 31.89% 333.74% 125.92% 100.00%
NP to SH 20,386 13,622 6,575 470 11,154 4,669 3,880 201.92%
  QoQ % 49.65% 107.18% 1,298.94% -95.79% 138.89% 20.34% -
  Horiz. % 525.41% 351.08% 169.46% 12.11% 287.47% 120.34% 100.00%
Tax Rate 34.28 % 39.55 % 44.88 % 65.15 % 45.51 % 64.03 % 62.55 % -33.01%
  QoQ % -13.32% -11.88% -31.11% 43.16% -28.92% 2.37% -
  Horiz. % 54.80% 63.23% 71.75% 104.16% 72.76% 102.37% 100.00%
Total Cost 1,313,495 941,517 579,967 272,090 1,186,273 902,218 646,728 60.31%
  QoQ % 39.51% 62.34% 113.15% -77.06% 31.48% 39.51% -
  Horiz. % 203.10% 145.58% 89.68% 42.07% 183.43% 139.51% 100.00%
Net Worth 345,421 345,475 341,761 328,999 323,639 322,199 324,298 4.29%
  QoQ % -0.02% 1.09% 3.88% 1.66% 0.45% -0.65% -
  Horiz. % 106.51% 106.53% 105.38% 101.45% 99.80% 99.35% 100.00%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 3,838 - - - 3,852 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.62% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 18.83 % - % - % - % 34.54 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.52% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 345,421 345,475 341,761 328,999 323,639 322,199 324,298 4.29%
  QoQ % -0.02% 1.09% 3.88% 1.66% 0.45% -0.65% -
  Horiz. % 106.51% 106.53% 105.38% 101.45% 99.80% 99.35% 100.00%
NOSH 191,900 191,930 192,000 195,833 192,642 192,933 193,034 -0.39%
  QoQ % -0.02% -0.04% -1.96% 1.66% -0.15% -0.05% -
  Horiz. % 99.41% 99.43% 99.46% 101.45% 99.80% 99.95% 100.00%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 1.78 % 1.64 % 1.28 % 0.39 % 0.93 % 0.47 % 0.52 % 126.96%
  QoQ % 8.54% 28.13% 228.21% -58.06% 97.87% -9.62% -
  Horiz. % 342.31% 315.38% 246.15% 75.00% 178.85% 90.38% 100.00%
ROE 5.90 % 3.94 % 1.92 % 0.14 % 3.45 % 1.45 % 1.20 % 188.86%
  QoQ % 49.75% 105.21% 1,271.43% -95.94% 137.93% 20.83% -
  Horiz. % 491.67% 328.33% 160.00% 11.67% 287.50% 120.83% 100.00%
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 696.85 498.73 305.99 139.48 621.59 469.82 336.77 62.31%
  QoQ % 39.72% 62.99% 119.38% -77.56% 32.30% 39.51% -
  Horiz. % 206.92% 148.09% 90.86% 41.42% 184.57% 139.51% 100.00%
EPS 10.62 7.09 3.42 0.24 5.79 2.42 2.01 203.05%
  QoQ % 49.79% 107.31% 1,325.00% -95.85% 139.26% 20.40% -
  Horiz. % 528.36% 352.74% 170.15% 11.94% 288.06% 120.40% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.8000 1.8000 1.7800 1.6800 1.6800 1.6700 1.6800 4.70%
  QoQ % 0.00% 1.12% 5.95% 0.00% 0.60% -0.60% -
  Horiz. % 107.14% 107.14% 105.95% 100.00% 100.00% 99.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 688.11 492.55 302.32 140.56 616.17 466.42 334.51 61.67%
  QoQ % 39.70% 62.92% 115.08% -77.19% 32.11% 39.43% -
  Horiz. % 205.71% 147.25% 90.38% 42.02% 184.20% 139.43% 100.00%
EPS 10.49 7.01 3.38 0.24 5.74 2.40 2.00 201.57%
  QoQ % 49.64% 107.40% 1,308.33% -95.82% 139.17% 20.00% -
  Horiz. % 524.50% 350.50% 169.00% 12.00% 287.00% 120.00% 100.00%
DPS 1.97 0.00 0.00 0.00 1.98 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.49% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7774 1.7777 1.7586 1.6929 1.6654 1.6579 1.6687 4.29%
  QoQ % -0.02% 1.09% 3.88% 1.65% 0.45% -0.65% -
  Horiz. % 106.51% 106.53% 105.39% 101.45% 99.80% 99.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.9550 0.6950 0.5750 0.5750 0.5400 0.5900 0.5850 -
P/RPS 0.14 0.14 0.19 0.41 0.09 0.13 0.17 -12.13%
  QoQ % 0.00% -26.32% -53.66% 355.56% -30.77% -23.53% -
  Horiz. % 82.35% 82.35% 111.76% 241.18% 52.94% 76.47% 100.00%
P/EPS 8.99 9.79 16.79 239.58 9.33 24.38 29.10 -54.27%
  QoQ % -8.17% -41.69% -92.99% 2,467.85% -61.73% -16.22% -
  Horiz. % 30.89% 33.64% 57.70% 823.30% 32.06% 83.78% 100.00%
EY 11.12 10.21 5.96 0.42 10.72 4.10 3.44 118.47%
  QoQ % 8.91% 71.31% 1,319.05% -96.08% 161.46% 19.19% -
  Horiz. % 323.26% 296.80% 173.26% 12.21% 311.63% 119.19% 100.00%
DY 2.09 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.49% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.53 0.39 0.32 0.34 0.32 0.35 0.35 31.83%
  QoQ % 35.90% 21.87% -5.88% 6.25% -8.57% 0.00% -
  Horiz. % 151.43% 111.43% 91.43% 97.14% 91.43% 100.00% 100.00%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 -
Price 1.0700 0.8950 0.5700 0.7250 0.5250 0.5750 0.6200 -
P/RPS 0.15 0.18 0.19 0.52 0.08 0.12 0.18 -11.44%
  QoQ % -16.67% -5.26% -63.46% 550.00% -33.33% -33.33% -
  Horiz. % 83.33% 100.00% 105.56% 288.89% 44.44% 66.67% 100.00%
P/EPS 10.07 12.61 16.64 302.08 9.07 23.76 30.85 -52.56%
  QoQ % -20.14% -24.22% -94.49% 3,230.54% -61.83% -22.98% -
  Horiz. % 32.64% 40.88% 53.94% 979.19% 29.40% 77.02% 100.00%
EY 9.93 7.93 6.01 0.33 11.03 4.21 3.24 110.85%
  QoQ % 25.22% 31.95% 1,721.21% -97.01% 162.00% 29.94% -
  Horiz. % 306.48% 244.75% 185.49% 10.19% 340.43% 129.94% 100.00%
DY 1.87 0.00 0.00 0.00 3.81 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.08% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.59 0.50 0.32 0.43 0.31 0.34 0.37 36.45%
  QoQ % 18.00% 56.25% -25.58% 38.71% -8.82% -8.11% -
  Horiz. % 159.46% 135.14% 86.49% 116.22% 83.78% 91.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers