Highlights

[NYLEX] QoQ Quarter Result on 2018-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 25-Oct-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 31-Aug-2018  [#1]
Profit Trend QoQ -     -45.88%    YoY -     87.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 380,284 325,305 434,364 420,401 424,593 344,781 363,360 3.08%
  QoQ % 16.90% -25.11% 3.32% -0.99% 23.15% -5.11% -
  Horiz. % 104.66% 89.53% 119.54% 115.70% 116.85% 94.89% 100.00%
PBT 1,804 -7,661 5,102 5,395 8,473 7,432 11,001 -70.07%
  QoQ % 123.55% -250.16% -5.43% -36.33% 14.01% -32.44% -
  Horiz. % 16.40% -69.64% 46.38% 49.04% 77.02% 67.56% 100.00%
Tax -2,871 -569 -3,659 -2,061 -2,599 -2,480 -3,321 -9.26%
  QoQ % -404.57% 84.45% -77.54% 20.70% -4.80% 25.32% -
  Horiz. % 86.45% 17.13% 110.18% 62.06% 78.26% 74.68% 100.00%
NP -1,067 -8,230 1,443 3,334 5,874 4,952 7,680 -
  QoQ % 87.04% -670.34% -56.72% -43.24% 18.62% -35.52% -
  Horiz. % -13.89% -107.16% 18.79% 43.41% 76.48% 64.48% 100.00%
NP to SH 130 -6,753 209 3,082 5,695 4,740 7,012 -93.01%
  QoQ % 101.93% -3,331.10% -93.22% -45.88% 20.15% -32.40% -
  Horiz. % 1.85% -96.31% 2.98% 43.95% 81.22% 67.60% 100.00%
Tax Rate 159.15 % - % 71.72 % 38.20 % 30.67 % 33.37 % 30.19 % 203.20%
  QoQ % 0.00% 0.00% 87.75% 24.55% -8.09% 10.53% -
  Horiz. % 527.16% 0.00% 237.56% 126.53% 101.59% 110.53% 100.00%
Total Cost 381,351 333,535 432,921 417,067 418,719 339,829 355,680 4.76%
  QoQ % 14.34% -22.96% 3.80% -0.39% 23.21% -4.46% -
  Horiz. % 107.22% 93.77% 121.72% 117.26% 117.72% 95.54% 100.00%
Net Worth 332,879 333,910 347,241 348,672 345,476 339,774 349,075 -3.12%
  QoQ % -0.31% -3.84% -0.41% 0.93% 1.68% -2.66% -
  Horiz. % 95.36% 95.66% 99.47% 99.88% 98.97% 97.34% 100.00%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div 1,819 1,844 - - 3,755 - - -
  QoQ % -1.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.44% 49.13% 0.00% 0.00% 100.00% - -
Div Payout % 1,399.24 % - % - % - % 65.94 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,121.99% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 332,879 333,910 347,241 348,672 345,476 339,774 349,075 -3.12%
  QoQ % -0.31% -3.84% -0.41% 0.93% 1.68% -2.66% -
  Horiz. % 95.36% 95.66% 99.47% 99.88% 98.97% 97.34% 100.00%
NOSH 181,901 184,481 186,689 187,458 187,758 188,763 191,799 -3.47%
  QoQ % -1.40% -1.18% -0.41% -0.16% -0.53% -1.58% -
  Horiz. % 94.84% 96.18% 97.34% 97.74% 97.89% 98.42% 100.00%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin -0.28 % -2.53 % 0.33 % 0.79 % 1.38 % 1.44 % 2.11 % -
  QoQ % 88.93% -866.67% -58.23% -42.75% -4.17% -31.75% -
  Horiz. % -13.27% -119.91% 15.64% 37.44% 65.40% 68.25% 100.00%
ROE 0.04 % -2.02 % 0.06 % 0.88 % 1.65 % 1.40 % 2.01 % -92.67%
  QoQ % 101.98% -3,466.67% -93.18% -46.67% 17.86% -30.35% -
  Horiz. % 1.99% -100.50% 2.99% 43.78% 82.09% 69.65% 100.00%
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 209.06 176.34 232.67 224.26 226.14 182.65 189.45 6.79%
  QoQ % 18.56% -24.21% 3.75% -0.83% 23.81% -3.59% -
  Horiz. % 110.35% 93.08% 122.81% 118.37% 119.37% 96.41% 100.00%
EPS 0.07 -3.66 0.11 1.64 3.03 2.51 3.66 -92.87%
  QoQ % 101.91% -3,427.27% -93.29% -45.87% 20.72% -31.42% -
  Horiz. % 1.91% -100.00% 3.01% 44.81% 82.79% 68.58% 100.00%
DPS 1.00 1.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 0.00% 0.00% 100.00% - -
NAPS 1.8300 1.8100 1.8600 1.8600 1.8400 1.8000 1.8200 0.37%
  QoQ % 1.10% -2.69% 0.00% 1.09% 2.22% -1.10% -
  Horiz. % 100.55% 99.45% 102.20% 102.20% 101.10% 98.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 195.68 167.39 223.51 216.33 218.48 177.41 186.97 3.08%
  QoQ % 16.90% -25.11% 3.32% -0.98% 23.15% -5.11% -
  Horiz. % 104.66% 89.53% 119.54% 115.70% 116.85% 94.89% 100.00%
EPS 0.07 -3.47 0.11 1.59 2.93 2.44 3.61 -92.80%
  QoQ % 102.02% -3,254.55% -93.08% -45.73% 20.08% -32.41% -
  Horiz. % 1.94% -96.12% 3.05% 44.04% 81.16% 67.59% 100.00%
DPS 0.94 0.95 0.00 0.00 1.93 0.00 0.00 -
  QoQ % -1.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.70% 49.22% 0.00% 0.00% 100.00% - -
NAPS 1.7129 1.7182 1.7868 1.7942 1.7777 1.7484 1.7962 -3.12%
  QoQ % -0.31% -3.84% -0.41% 0.93% 1.68% -2.66% -
  Horiz. % 95.36% 95.66% 99.48% 99.89% 98.97% 97.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.6400 0.6750 0.6700 0.6800 0.6300 0.8000 0.8150 -
P/RPS 0.31 0.38 0.29 0.30 0.28 0.44 0.43 -19.61%
  QoQ % -18.42% 31.03% -3.33% 7.14% -36.36% 2.33% -
  Horiz. % 72.09% 88.37% 67.44% 69.77% 65.12% 102.33% 100.00%
P/EPS 895.51 -18.44 598.48 41.36 20.77 31.86 22.29 1,075.67%
  QoQ % 4,956.35% -103.08% 1,347.00% 99.13% -34.81% 42.93% -
  Horiz. % 4,017.54% -82.73% 2,684.97% 185.55% 93.18% 142.93% 100.00%
EY 0.11 -5.42 0.17 2.42 4.81 3.14 4.49 -91.58%
  QoQ % 102.03% -3,288.24% -92.98% -49.69% 53.18% -30.07% -
  Horiz. % 2.45% -120.71% 3.79% 53.90% 107.13% 69.93% 100.00%
DY 1.56 1.48 0.00 0.00 3.17 0.00 0.00 -
  QoQ % 5.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.21% 46.69% 0.00% 0.00% 100.00% - -
P/NAPS 0.35 0.37 0.36 0.37 0.34 0.44 0.45 -15.44%
  QoQ % -5.41% 2.78% -2.70% 8.82% -22.73% -2.22% -
  Horiz. % 77.78% 82.22% 80.00% 82.22% 75.56% 97.78% 100.00%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 29/07/19 26/04/19 24/01/19 25/10/18 26/07/18 30/04/18 26/01/18 -
Price 0.6000 0.6650 0.6950 0.6300 0.7100 0.7200 0.8050 -
P/RPS 0.29 0.38 0.30 0.28 0.31 0.39 0.42 -21.90%
  QoQ % -23.68% 26.67% 7.14% -9.68% -20.51% -7.14% -
  Horiz. % 69.05% 90.48% 71.43% 66.67% 73.81% 92.86% 100.00%
P/EPS 839.54 -18.17 620.81 38.32 23.41 28.67 22.02 1,035.31%
  QoQ % 4,720.47% -102.93% 1,520.07% 63.69% -18.35% 30.20% -
  Horiz. % 3,812.62% -82.52% 2,819.30% 174.02% 106.31% 130.20% 100.00%
EY 0.12 -5.50 0.16 2.61 4.27 3.49 4.54 -91.15%
  QoQ % 102.18% -3,537.50% -93.87% -38.88% 22.35% -23.13% -
  Horiz. % 2.64% -121.15% 3.52% 57.49% 94.05% 76.87% 100.00%
DY 1.67 1.50 0.00 0.00 2.82 0.00 0.00 -
  QoQ % 11.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 59.22% 53.19% 0.00% 0.00% 100.00% - -
P/NAPS 0.33 0.37 0.37 0.34 0.39 0.40 0.44 -17.47%
  QoQ % -10.81% 0.00% 8.82% -12.82% -2.50% -9.09% -
  Horiz. % 75.00% 84.09% 84.09% 77.27% 88.64% 90.91% 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.
 


 

1979 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.850.00 
 KOTRA 1.820.00 
 UCREST 0.130.00 
 PINEAPP 0.360.00 
 PUC 0.070.00 
 WILLOW 0.3850.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.830.00 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
4. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
7. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers