Highlights

[NYLEX] QoQ 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 -     -75.67%    YoY -     250.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 424,593 344,781 363,360 313,641 380,047 369,697 314,354 22.21%
  QoQ % 23.15% -5.11% 15.85% -17.47% 2.80% 17.61% -
  Horiz. % 135.07% 109.68% 115.59% 99.77% 120.90% 117.61% 100.00%
PBT 8,473 7,432 11,001 3,670 10,195 12,271 10,623 -14.01%
  QoQ % 14.01% -32.44% 199.75% -64.00% -16.92% 15.51% -
  Horiz. % 79.76% 69.96% 103.56% 34.55% 95.97% 115.51% 100.00%
Tax -2,599 -2,480 -3,321 -2,101 -2,126 -4,124 -4,146 -26.77%
  QoQ % -4.80% 25.32% -58.07% 1.18% 48.45% 0.53% -
  Horiz. % 62.69% 59.82% 80.10% 50.68% 51.28% 99.47% 100.00%
NP 5,874 4,952 7,680 1,569 8,069 8,147 6,477 -6.31%
  QoQ % 18.62% -35.52% 389.48% -80.56% -0.96% 25.78% -
  Horiz. % 90.69% 76.46% 118.57% 24.22% 124.58% 125.78% 100.00%
NP to SH 5,695 4,740 7,012 1,646 6,764 7,047 6,105 -4.53%
  QoQ % 20.15% -32.40% 326.00% -75.67% -4.02% 15.43% -
  Horiz. % 93.28% 77.64% 114.86% 26.96% 110.79% 115.43% 100.00%
Tax Rate 30.67 % 33.37 % 30.19 % 57.25 % 20.85 % 33.61 % 39.03 % -14.86%
  QoQ % -8.09% 10.53% -47.27% 174.58% -37.96% -13.89% -
  Horiz. % 78.58% 85.50% 77.35% 146.68% 53.42% 86.11% 100.00%
Total Cost 418,719 339,829 355,680 312,072 371,978 361,550 307,877 22.78%
  QoQ % 23.21% -4.46% 13.97% -16.10% 2.88% 17.43% -
  Horiz. % 136.00% 110.38% 115.53% 101.36% 120.82% 117.43% 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 % 65.94 % - % - % - % 56.74 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.21% 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 1.38 % 1.44 % 2.11 % 0.50 % 2.12 % 2.20 % 2.06 % -23.46%
  QoQ % -4.17% -31.75% 322.00% -76.42% -3.64% 6.80% -
  Horiz. % 66.99% 69.90% 102.43% 24.27% 102.91% 106.80% 100.00%
ROE 1.65 % 1.40 % 2.01 % 0.47 % 1.96 % 2.04 % 1.79 % -5.29%
  QoQ % 17.86% -30.35% 327.66% -76.02% -3.92% 13.97% -
  Horiz. % 92.18% 78.21% 112.29% 26.26% 109.50% 113.97% 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 226.14 182.65 189.45 163.44 198.04 192.62 163.73 24.05%
  QoQ % 23.81% -3.59% 15.91% -17.47% 2.81% 17.64% -
  Horiz. % 138.12% 111.56% 115.71% 99.82% 120.96% 117.64% 100.00%
EPS 3.03 2.51 3.66 0.86 3.52 3.67 3.18 -3.17%
  QoQ % 20.72% -31.42% 325.58% -75.57% -4.09% 15.41% -
  Horiz. % 95.28% 78.93% 115.09% 27.04% 110.69% 115.41% 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 218.48 177.41 186.97 161.39 195.56 190.24 161.76 22.21%
  QoQ % 23.15% -5.11% 15.85% -17.47% 2.80% 17.61% -
  Horiz. % 135.06% 109.67% 115.58% 99.77% 120.90% 117.61% 100.00%
EPS 2.93 2.44 3.61 0.85 3.48 3.63 3.14 -4.51%
  QoQ % 20.08% -32.41% 324.71% -75.57% -4.13% 15.61% -
  Horiz. % 93.31% 77.71% 114.97% 27.07% 110.83% 115.61% 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 0.28 0.44 0.43 0.56 0.48 0.36 0.35 -13.83%
  QoQ % -36.36% 2.33% -23.21% 16.67% 33.33% 2.86% -
  Horiz. % 80.00% 125.71% 122.86% 160.00% 137.14% 102.86% 100.00%
P/EPS 20.77 31.86 22.29 106.68 27.09 18.93 18.08 9.70%
  QoQ % -34.81% 42.93% -79.11% 293.80% 43.11% 4.70% -
  Horiz. % 114.88% 176.22% 123.29% 590.04% 149.83% 104.70% 100.00%
EY 4.81 3.14 4.49 0.94 3.69 5.28 5.53 -8.89%
  QoQ % 53.18% -30.07% 377.66% -74.53% -30.11% -4.52% -
  Horiz. % 86.98% 56.78% 81.19% 17.00% 66.73% 95.48% 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 0.31 0.39 0.42 0.62 0.54 0.46 0.35 -7.78%
  QoQ % -20.51% -7.14% -32.26% 14.81% 17.39% 31.43% -
  Horiz. % 88.57% 111.43% 120.00% 177.14% 154.29% 131.43% 100.00%
P/EPS 23.41 28.67 22.02 118.92 30.36 24.38 17.93 19.48%
  QoQ % -18.35% 30.20% -81.48% 291.70% 24.53% 35.97% -
  Horiz. % 130.56% 159.90% 122.81% 663.25% 169.33% 135.97% 100.00%
EY 4.27 3.49 4.54 0.84 3.29 4.10 5.58 -16.35%
  QoQ % 22.35% -23.13% 440.48% -74.47% -19.76% -26.52% -
  Horiz. % 76.52% 62.54% 81.36% 15.05% 58.96% 73.48% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 

TOP ARTICLES

1. To Mr Koon Yew Yin: Why You Should NOT Miss MTAG? MTAG
2. 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD 【5G Related】Another Telco Tower Benefits from 5G – ROHAS TECNIC BHD
3. Margin call is not a bad thing to have - Koon Yew Yin Koon Yew Yin's Blog
4. Malaysia Stock Analysis – Perdana (7108) Louis Yap Investment
5. 凡事都有体验成本/黄云浩 股海判官●黄云浩
6. 下跌股:MyEG RM1.10支撑 南洋行家论股
7. Malaysia Stock Analysis – KRONO (0176) Louis Yap Investment
8. 探预算案催化领域·布局年杪橱窗粉饰·7大首选股可脱颖而出 星洲日報/投資致富‧企業故事
Partners & Brokers