Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2017-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-Aug-2017  [#1]
Profit Trend QoQ -     -91.93%    YoY -     250.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 1,446,375 1,021,782 677,001 313,641 1,337,256 957,209 587,512 82.42%
  QoQ % 41.55% 50.93% 115.85% -76.55% 39.70% 62.93% -
  Horiz. % 246.19% 173.92% 115.23% 53.38% 227.61% 162.93% 100.00%
PBT 30,576 22,103 14,671 3,670 36,154 25,959 13,688 70.96%
  QoQ % 38.33% 50.66% 299.75% -89.85% 39.27% 89.65% -
  Horiz. % 223.38% 161.48% 107.18% 26.81% 264.13% 189.65% 100.00%
Tax -10,501 -7,902 -5,422 -2,101 -12,393 -10,267 -6,143 43.01%
  QoQ % -32.89% -45.74% -158.07% 83.05% -20.71% -67.13% -
  Horiz. % 170.94% 128.63% 88.26% 34.20% 201.74% 167.13% 100.00%
NP 20,075 14,201 9,249 1,569 23,761 15,692 7,545 92.13%
  QoQ % 41.36% 53.54% 489.48% -93.40% 51.42% 107.98% -
  Horiz. % 266.07% 188.22% 122.58% 20.80% 314.92% 207.98% 100.00%
NP to SH 19,093 13,398 8,658 1,646 20,386 13,622 6,575 103.67%
  QoQ % 42.51% 54.75% 426.00% -91.93% 49.65% 107.18% -
  Horiz. % 290.39% 203.77% 131.68% 25.03% 310.05% 207.18% 100.00%
Tax Rate 34.34 % 35.75 % 36.96 % 57.25 % 34.28 % 39.55 % 44.88 % -16.36%
  QoQ % -3.94% -3.27% -35.44% 67.01% -13.32% -11.88% -
  Horiz. % 76.52% 79.66% 82.35% 127.56% 76.38% 88.12% 100.00%
Total Cost 1,426,300 1,007,581 667,752 312,072 1,313,495 941,517 579,967 82.30%
  QoQ % 41.56% 50.89% 113.97% -76.24% 39.51% 62.34% -
  Horiz. % 245.93% 173.73% 115.14% 53.81% 226.48% 162.34% 100.00%
Net Worth 345,476 339,774 349,075 347,340 345,421 345,475 341,761 0.72%
  QoQ % 1.68% -2.66% 0.50% 0.56% -0.02% 1.09% -
  Horiz. % 101.09% 99.42% 102.14% 101.63% 101.07% 101.09% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 3,755 - - - 3,838 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 104.46% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 345,476 339,774 349,075 347,340 345,421 345,475 341,761 0.72%
  QoQ % 1.68% -2.66% 0.50% 0.56% -0.02% 1.09% -
  Horiz. % 101.09% 99.42% 102.14% 101.63% 101.07% 101.09% 100.00%
NOSH 187,758 188,763 191,799 191,900 191,900 191,930 192,000 -1.48%
  QoQ % -0.53% -1.58% -0.05% 0.00% -0.02% -0.04% -
  Horiz. % 97.79% 98.31% 99.90% 99.95% 99.95% 99.96% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 1.39 % 1.39 % 1.37 % 0.50 % 1.78 % 1.64 % 1.28 % 5.66%
  QoQ % 0.00% 1.46% 174.00% -71.91% 8.54% 28.13% -
  Horiz. % 108.59% 108.59% 107.03% 39.06% 139.06% 128.12% 100.00%
ROE 5.53 % 3.94 % 2.48 % 0.47 % 5.90 % 3.94 % 1.92 % 102.56%
  QoQ % 40.36% 58.87% 427.66% -92.03% 49.75% 105.21% -
  Horiz. % 288.02% 205.21% 129.17% 24.48% 307.29% 205.21% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 770.34 541.30 352.97 163.44 696.85 498.73 305.99 85.17%
  QoQ % 42.31% 53.36% 115.96% -76.55% 39.72% 62.99% -
  Horiz. % 251.75% 176.90% 115.35% 53.41% 227.74% 162.99% 100.00%
EPS 10.05 7.02 4.51 0.86 10.62 7.09 3.42 105.30%
  QoQ % 43.16% 55.65% 424.42% -91.90% 49.79% 107.31% -
  Horiz. % 293.86% 205.26% 131.87% 25.15% 310.53% 207.31% 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 1.8400 1.8000 1.8200 1.8100 1.8000 1.8000 1.7800 2.24%
  QoQ % 2.22% -1.10% 0.55% 0.56% 0.00% 1.12% -
  Horiz. % 103.37% 101.12% 102.25% 101.69% 101.12% 101.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 744.26 525.78 348.36 161.39 688.11 492.55 302.32 82.42%
  QoQ % 41.55% 50.93% 115.85% -76.55% 39.70% 62.92% -
  Horiz. % 246.18% 173.92% 115.23% 53.38% 227.61% 162.92% 100.00%
EPS 9.82 6.89 4.46 0.85 10.49 7.01 3.38 103.74%
  QoQ % 42.53% 54.48% 424.71% -91.90% 49.64% 107.40% -
  Horiz. % 290.53% 203.85% 131.95% 25.15% 310.36% 207.40% 100.00%
DPS 1.93 0.00 0.00 0.00 1.97 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.97% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7777 1.7484 1.7962 1.7873 1.7774 1.7777 1.7586 0.72%
  QoQ % 1.68% -2.66% 0.50% 0.56% -0.02% 1.09% -
  Horiz. % 101.09% 99.42% 102.14% 101.63% 101.07% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.6300 0.8000 0.8150 0.9150 0.9550 0.6950 0.5750 -
P/RPS 0.08 0.15 0.23 0.56 0.14 0.14 0.19 -43.85%
  QoQ % -46.67% -34.78% -58.93% 300.00% 0.00% -26.32% -
  Horiz. % 42.11% 78.95% 121.05% 294.74% 73.68% 73.68% 100.00%
P/EPS 6.20 11.27 18.05 106.68 8.99 9.79 16.79 -48.56%
  QoQ % -44.99% -37.56% -83.08% 1,086.65% -8.17% -41.69% -
  Horiz. % 36.93% 67.12% 107.50% 635.38% 53.54% 58.31% 100.00%
EY 16.14 8.87 5.54 0.94 11.12 10.21 5.96 94.40%
  QoQ % 81.96% 60.11% 489.36% -91.55% 8.91% 71.31% -
  Horiz. % 270.81% 148.83% 92.95% 15.77% 186.58% 171.31% 100.00%
DY 3.17 0.00 0.00 0.00 2.09 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.67% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.34 0.44 0.45 0.51 0.53 0.39 0.32 4.13%
  QoQ % -22.73% -2.22% -11.76% -3.77% 35.90% 21.87% -
  Horiz. % 106.25% 137.50% 140.62% 159.38% 165.62% 121.88% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 30/04/18 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 -
Price 0.7100 0.7200 0.8050 1.0200 1.0700 0.8950 0.5700 -
P/RPS 0.09 0.13 0.23 0.62 0.15 0.18 0.19 -39.26%
  QoQ % -30.77% -43.48% -62.90% 313.33% -16.67% -5.26% -
  Horiz. % 47.37% 68.42% 121.05% 326.32% 78.95% 94.74% 100.00%
P/EPS 6.98 10.14 17.83 118.92 10.07 12.61 16.64 -43.99%
  QoQ % -31.16% -43.13% -85.01% 1,080.93% -20.14% -24.22% -
  Horiz. % 41.95% 60.94% 107.15% 714.66% 60.52% 75.78% 100.00%
EY 14.32 9.86 5.61 0.84 9.93 7.93 6.01 78.49%
  QoQ % 45.23% 75.76% 567.86% -91.54% 25.22% 31.95% -
  Horiz. % 238.27% 164.06% 93.34% 13.98% 165.22% 131.95% 100.00%
DY 2.82 0.00 0.00 0.00 1.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.80% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.39 0.40 0.44 0.56 0.59 0.50 0.32 14.11%
  QoQ % -2.50% -9.09% -21.43% -5.08% 18.00% 56.25% -
  Horiz. % 121.88% 125.00% 137.50% 175.00% 184.38% 156.25% 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