Highlights

[NYLEX] QoQ Quarter Result on 2018-02-28 [#3]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 30-Apr-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 28-Feb-2018  [#3]
Profit Trend QoQ -     -32.40%    YoY -     -32.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 434,364 420,401 424,593 344,781 363,360 313,641 380,047 9.31%
  QoQ % 3.32% -0.99% 23.15% -5.11% 15.85% -17.47% -
  Horiz. % 114.29% 110.62% 111.72% 90.72% 95.61% 82.53% 100.00%
PBT 5,102 5,395 8,473 7,432 11,001 3,670 10,195 -36.94%
  QoQ % -5.43% -36.33% 14.01% -32.44% 199.75% -64.00% -
  Horiz. % 50.04% 52.92% 83.11% 72.90% 107.91% 36.00% 100.00%
Tax -3,659 -2,061 -2,599 -2,480 -3,321 -2,101 -2,126 43.57%
  QoQ % -77.54% 20.70% -4.80% 25.32% -58.07% 1.18% -
  Horiz. % 172.11% 96.94% 122.25% 116.65% 156.21% 98.82% 100.00%
NP 1,443 3,334 5,874 4,952 7,680 1,569 8,069 -68.22%
  QoQ % -56.72% -43.24% 18.62% -35.52% 389.48% -80.56% -
  Horiz. % 17.88% 41.32% 72.80% 61.37% 95.18% 19.44% 100.00%
NP to SH 209 3,082 5,695 4,740 7,012 1,646 6,764 -90.13%
  QoQ % -93.22% -45.88% 20.15% -32.40% 326.00% -75.67% -
  Horiz. % 3.09% 45.56% 84.20% 70.08% 103.67% 24.33% 100.00%
Tax Rate 71.72 % 38.20 % 30.67 % 33.37 % 30.19 % 57.25 % 20.85 % 127.70%
  QoQ % 87.75% 24.55% -8.09% 10.53% -47.27% 174.58% -
  Horiz. % 343.98% 183.21% 147.10% 160.05% 144.80% 274.58% 100.00%
Total Cost 432,921 417,067 418,719 339,829 355,680 312,072 371,978 10.63%
  QoQ % 3.80% -0.39% 23.21% -4.46% 13.97% -16.10% -
  Horiz. % 116.38% 112.12% 112.57% 91.36% 95.62% 83.90% 100.00%
Net Worth 347,241 348,672 345,476 339,774 349,075 347,340 345,421 0.35%
  QoQ % -0.41% 0.93% 1.68% -2.66% 0.50% 0.56% -
  Horiz. % 100.53% 100.94% 100.02% 98.37% 101.06% 100.56% 100.00%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - - 3,755 - - - 3,838 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.84% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 65.94 % - % - % - % 56.74 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.21% 0.00% 0.00% 0.00% 100.00%
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 347,241 348,672 345,476 339,774 349,075 347,340 345,421 0.35%
  QoQ % -0.41% 0.93% 1.68% -2.66% 0.50% 0.56% -
  Horiz. % 100.53% 100.94% 100.02% 98.37% 101.06% 100.56% 100.00%
NOSH 186,689 187,458 187,758 188,763 191,799 191,900 191,900 -1.82%
  QoQ % -0.41% -0.16% -0.53% -1.58% -0.05% 0.00% -
  Horiz. % 97.28% 97.68% 97.84% 98.37% 99.95% 100.00% 100.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.33 % 0.79 % 1.38 % 1.44 % 2.11 % 0.50 % 2.12 % -71.03%
  QoQ % -58.23% -42.75% -4.17% -31.75% 322.00% -76.42% -
  Horiz. % 15.57% 37.26% 65.09% 67.92% 99.53% 23.58% 100.00%
ROE 0.06 % 0.88 % 1.65 % 1.40 % 2.01 % 0.47 % 1.96 % -90.19%
  QoQ % -93.18% -46.67% 17.86% -30.35% 327.66% -76.02% -
  Horiz. % 3.06% 44.90% 84.18% 71.43% 102.55% 23.98% 100.00%
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 232.67 224.26 226.14 182.65 189.45 163.44 198.04 11.33%
  QoQ % 3.75% -0.83% 23.81% -3.59% 15.91% -17.47% -
  Horiz. % 117.49% 113.24% 114.19% 92.23% 95.66% 82.53% 100.00%
EPS 0.11 1.64 3.03 2.51 3.66 0.86 3.52 -90.06%
  QoQ % -93.29% -45.87% 20.72% -31.42% 325.58% -75.57% -
  Horiz. % 3.12% 46.59% 86.08% 71.31% 103.98% 24.43% 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 1.8600 1.8600 1.8400 1.8000 1.8200 1.8100 1.8000 2.21%
  QoQ % 0.00% 1.09% 2.22% -1.10% 0.55% 0.56% -
  Horiz. % 103.33% 103.33% 102.22% 100.00% 101.11% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 223.51 216.33 218.48 177.41 186.97 161.39 195.56 9.31%
  QoQ % 3.32% -0.98% 23.15% -5.11% 15.85% -17.47% -
  Horiz. % 114.29% 110.62% 111.72% 90.72% 95.61% 82.53% 100.00%
EPS 0.11 1.59 2.93 2.44 3.61 0.85 3.48 -89.98%
  QoQ % -93.08% -45.73% 20.08% -32.41% 324.71% -75.57% -
  Horiz. % 3.16% 45.69% 84.20% 70.11% 103.74% 24.43% 100.00%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 1.97 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 97.97% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7868 1.7942 1.7777 1.7484 1.7962 1.7873 1.7774 0.35%
  QoQ % -0.41% 0.93% 1.68% -2.66% 0.50% 0.56% -
  Horiz. % 100.53% 100.95% 100.02% 98.37% 101.06% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.6700 0.6800 0.6300 0.8000 0.8150 0.9150 0.9550 -
P/RPS 0.29 0.30 0.28 0.44 0.43 0.56 0.48 -28.51%
  QoQ % -3.33% 7.14% -36.36% 2.33% -23.21% 16.67% -
  Horiz. % 60.42% 62.50% 58.33% 91.67% 89.58% 116.67% 100.00%
P/EPS 598.48 41.36 20.77 31.86 22.29 106.68 27.09 685.86%
  QoQ % 1,347.00% 99.13% -34.81% 42.93% -79.11% 293.80% -
  Horiz. % 2,209.23% 152.68% 76.67% 117.61% 82.28% 393.80% 100.00%
EY 0.17 2.42 4.81 3.14 4.49 0.94 3.69 -87.12%
  QoQ % -92.98% -49.69% 53.18% -30.07% 377.66% -74.53% -
  Horiz. % 4.61% 65.58% 130.35% 85.09% 121.68% 25.47% 100.00%
DY 0.00 0.00 3.17 0.00 0.00 0.00 2.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.67% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.36 0.37 0.34 0.44 0.45 0.51 0.53 -22.71%
  QoQ % -2.70% 8.82% -22.73% -2.22% -11.76% -3.77% -
  Horiz. % 67.92% 69.81% 64.15% 83.02% 84.91% 96.23% 100.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 25/10/18 26/07/18 30/04/18 26/01/18 26/10/17 27/07/17 -
Price 0.6950 0.6300 0.7100 0.7200 0.8050 1.0200 1.0700 -
P/RPS 0.30 0.28 0.31 0.39 0.42 0.62 0.54 -32.40%
  QoQ % 7.14% -9.68% -20.51% -7.14% -32.26% 14.81% -
  Horiz. % 55.56% 51.85% 57.41% 72.22% 77.78% 114.81% 100.00%
P/EPS 620.81 38.32 23.41 28.67 22.02 118.92 30.36 646.40%
  QoQ % 1,520.07% 63.69% -18.35% 30.20% -81.48% 291.70% -
  Horiz. % 2,044.83% 126.22% 77.11% 94.43% 72.53% 391.70% 100.00%
EY 0.16 2.61 4.27 3.49 4.54 0.84 3.29 -86.65%
  QoQ % -93.87% -38.88% 22.35% -23.13% 440.48% -74.47% -
  Horiz. % 4.86% 79.33% 129.79% 106.08% 137.99% 25.53% 100.00%
DY 0.00 0.00 2.82 0.00 0.00 0.00 1.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.80% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.37 0.34 0.39 0.40 0.44 0.56 0.59 -26.71%
  QoQ % 8.82% -12.82% -2.50% -9.09% -21.43% -5.08% -
  Horiz. % 62.71% 57.63% 66.10% 67.80% 74.58% 94.92% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers