Highlights

[NYLEX] QoQ Cumulative Quarter Result on 2016-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-May-2016  [#4]
Profit Trend QoQ -     138.89%    YoY -     51.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 957,209 587,512 273,158 1,197,450 906,435 650,077 322,818 106.53%
  QoQ % 62.93% 115.08% -77.19% 32.11% 39.44% 101.38% -
  Horiz. % 296.52% 181.99% 84.62% 370.94% 280.79% 201.38% 100.00%
PBT 25,959 13,688 3,065 20,512 11,724 8,942 3,168 306.97%
  QoQ % 89.65% 346.59% -85.06% 74.96% 31.11% 182.26% -
  Horiz. % 819.41% 432.07% 96.75% 647.47% 370.08% 282.26% 100.00%
Tax -10,267 -6,143 -1,997 -9,335 -7,507 -5,593 -2,081 190.09%
  QoQ % -67.13% -207.61% 78.61% -24.35% -34.22% -168.77% -
  Horiz. % 493.37% 295.19% 95.96% 448.58% 360.74% 268.77% 100.00%
NP 15,692 7,545 1,068 11,177 4,217 3,349 1,087 493.84%
  QoQ % 107.98% 606.46% -90.44% 165.05% 25.92% 208.10% -
  Horiz. % 1,443.61% 694.11% 98.25% 1,028.24% 387.95% 308.10% 100.00%
NP to SH 13,622 6,575 470 11,154 4,669 3,880 1,711 299.22%
  QoQ % 107.18% 1,298.94% -95.79% 138.89% 20.34% 126.77% -
  Horiz. % 796.14% 384.28% 27.47% 651.90% 272.88% 226.77% 100.00%
Tax Rate 39.55 % 44.88 % 65.15 % 45.51 % 64.03 % 62.55 % 65.69 % -28.72%
  QoQ % -11.88% -31.11% 43.16% -28.92% 2.37% -4.78% -
  Horiz. % 60.21% 68.32% 99.18% 69.28% 97.47% 95.22% 100.00%
Total Cost 941,517 579,967 272,090 1,186,273 902,218 646,728 321,731 104.73%
  QoQ % 62.34% 113.15% -77.06% 31.48% 39.51% 101.02% -
  Horiz. % 292.64% 180.26% 84.57% 368.72% 280.43% 201.02% 100.00%
Net Worth 345,475 341,761 328,999 323,639 322,199 324,298 317,207 5.86%
  QoQ % 1.09% 3.88% 1.66% 0.45% -0.65% 2.24% -
  Horiz. % 108.91% 107.74% 103.72% 102.03% 101.57% 102.24% 100.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div - - - 3,852 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 34.54 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 345,475 341,761 328,999 323,639 322,199 324,298 317,207 5.86%
  QoQ % 1.09% 3.88% 1.66% 0.45% -0.65% 2.24% -
  Horiz. % 108.91% 107.74% 103.72% 102.03% 101.57% 102.24% 100.00%
NOSH 191,930 192,000 195,833 192,642 192,933 193,034 192,247 -0.11%
  QoQ % -0.04% -1.96% 1.66% -0.15% -0.05% 0.41% -
  Horiz. % 99.84% 99.87% 101.87% 100.21% 100.36% 100.41% 100.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 1.64 % 1.28 % 0.39 % 0.93 % 0.47 % 0.52 % 0.34 % 185.75%
  QoQ % 28.13% 228.21% -58.06% 97.87% -9.62% 52.94% -
  Horiz. % 482.35% 376.47% 114.71% 273.53% 138.24% 152.94% 100.00%
ROE 3.94 % 1.92 % 0.14 % 3.45 % 1.45 % 1.20 % 0.54 % 276.64%
  QoQ % 105.21% 1,271.43% -95.94% 137.93% 20.83% 122.22% -
  Horiz. % 729.63% 355.56% 25.93% 638.89% 268.52% 222.22% 100.00%
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 498.73 305.99 139.48 621.59 469.82 336.77 167.92 106.76%
  QoQ % 62.99% 119.38% -77.56% 32.30% 39.51% 100.55% -
  Horiz. % 297.00% 182.22% 83.06% 370.17% 279.79% 200.55% 100.00%
EPS 7.09 3.42 0.24 5.79 2.42 2.01 0.89 299.38%
  QoQ % 107.31% 1,325.00% -95.85% 139.26% 20.40% 125.84% -
  Horiz. % 796.63% 384.27% 26.97% 650.56% 271.91% 225.84% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8000 1.7800 1.6800 1.6800 1.6700 1.6800 1.6500 5.98%
  QoQ % 1.12% 5.95% 0.00% 0.60% -0.60% 1.82% -
  Horiz. % 109.09% 107.88% 101.82% 101.82% 101.21% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 492.55 302.32 140.56 616.17 466.42 334.51 166.11 106.53%
  QoQ % 62.92% 115.08% -77.19% 32.11% 39.43% 101.38% -
  Horiz. % 296.52% 182.00% 84.62% 370.94% 280.79% 201.38% 100.00%
EPS 7.01 3.38 0.24 5.74 2.40 2.00 0.88 299.37%
  QoQ % 107.40% 1,308.33% -95.82% 139.17% 20.00% 127.27% -
  Horiz. % 796.59% 384.09% 27.27% 652.27% 272.73% 227.27% 100.00%
DPS 0.00 0.00 0.00 1.98 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7777 1.7586 1.6929 1.6654 1.6579 1.6687 1.6323 5.86%
  QoQ % 1.09% 3.88% 1.65% 0.45% -0.65% 2.23% -
  Horiz. % 108.91% 107.74% 103.71% 102.03% 101.57% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.6950 0.5750 0.5750 0.5400 0.5900 0.5850 0.4900 -
P/RPS 0.14 0.19 0.41 0.09 0.13 0.17 0.29 -38.49%
  QoQ % -26.32% -53.66% 355.56% -30.77% -23.53% -41.38% -
  Horiz. % 48.28% 65.52% 141.38% 31.03% 44.83% 58.62% 100.00%
P/EPS 9.79 16.79 239.58 9.33 24.38 29.10 55.06 -68.41%
  QoQ % -41.69% -92.99% 2,467.85% -61.73% -16.22% -47.15% -
  Horiz. % 17.78% 30.49% 435.13% 16.95% 44.28% 52.85% 100.00%
EY 10.21 5.96 0.42 10.72 4.10 3.44 1.82 216.05%
  QoQ % 71.31% 1,319.05% -96.08% 161.46% 19.19% 89.01% -
  Horiz. % 560.99% 327.47% 23.08% 589.01% 225.27% 189.01% 100.00%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.39 0.32 0.34 0.32 0.35 0.35 0.30 19.13%
  QoQ % 21.87% -5.88% 6.25% -8.57% 0.00% 16.67% -
  Horiz. % 130.00% 106.67% 113.33% 106.67% 116.67% 116.67% 100.00%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 -
Price 0.8950 0.5700 0.7250 0.5250 0.5750 0.6200 0.5650 -
P/RPS 0.18 0.19 0.52 0.08 0.12 0.18 0.34 -34.58%
  QoQ % -5.26% -63.46% 550.00% -33.33% -33.33% -47.06% -
  Horiz. % 52.94% 55.88% 152.94% 23.53% 35.29% 52.94% 100.00%
P/EPS 12.61 16.64 302.08 9.07 23.76 30.85 63.48 -65.99%
  QoQ % -24.22% -94.49% 3,230.54% -61.83% -22.98% -51.40% -
  Horiz. % 19.86% 26.21% 475.87% 14.29% 37.43% 48.60% 100.00%
EY 7.93 6.01 0.33 11.03 4.21 3.24 1.58 193.43%
  QoQ % 31.95% 1,721.21% -97.01% 162.00% 29.94% 105.06% -
  Horiz. % 501.90% 380.38% 20.89% 698.10% 266.46% 205.06% 100.00%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.50 0.32 0.43 0.31 0.34 0.37 0.34 29.35%
  QoQ % 56.25% -25.58% 38.71% -8.82% -8.11% 8.82% -
  Horiz. % 147.06% 94.12% 126.47% 91.18% 100.00% 108.82% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers