Highlights

[NYLEX] QoQ Quarter Result on 2017-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 27-Jul-2017
Admission Sponsor -
Sponsor -
Financial Year 31-May-2017
Quarter 31-May-2017  [#4]
Profit Trend QoQ -     -4.02%    YoY -     4.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 344,781 363,360 313,641 380,047 369,697 314,354 273,158 16.84%
  QoQ % -5.11% 15.85% -17.47% 2.80% 17.61% 15.08% -
  Horiz. % 126.22% 133.02% 114.82% 139.13% 135.34% 115.08% 100.00%
PBT 7,432 11,001 3,670 10,195 12,271 10,623 3,065 80.78%
  QoQ % -32.44% 199.75% -64.00% -16.92% 15.51% 246.59% -
  Horiz. % 242.48% 358.92% 119.74% 332.63% 400.36% 346.59% 100.00%
Tax -2,480 -3,321 -2,101 -2,126 -4,124 -4,146 -1,997 15.58%
  QoQ % 25.32% -58.07% 1.18% 48.45% 0.53% -107.61% -
  Horiz. % 124.19% 166.30% 105.21% 106.46% 206.51% 207.61% 100.00%
NP 4,952 7,680 1,569 8,069 8,147 6,477 1,068 178.84%
  QoQ % -35.52% 389.48% -80.56% -0.96% 25.78% 506.46% -
  Horiz. % 463.67% 719.10% 146.91% 755.52% 762.83% 606.46% 100.00%
NP to SH 4,740 7,012 1,646 6,764 7,047 6,105 470 368.77%
  QoQ % -32.40% 326.00% -75.67% -4.02% 15.43% 1,198.94% -
  Horiz. % 1,008.51% 1,491.91% 350.21% 1,439.15% 1,499.36% 1,298.94% 100.00%
Tax Rate 33.37 % 30.19 % 57.25 % 20.85 % 33.61 % 39.03 % 65.15 % -36.06%
  QoQ % 10.53% -47.27% 174.58% -37.96% -13.89% -40.09% -
  Horiz. % 51.22% 46.34% 87.87% 32.00% 51.59% 59.91% 100.00%
Total Cost 339,829 355,680 312,072 371,978 361,550 307,877 272,090 16.02%
  QoQ % -4.46% 13.97% -16.10% 2.88% 17.43% 13.15% -
  Horiz. % 124.90% 130.72% 114.69% 136.71% 132.88% 113.15% 100.00%
Net Worth 339,774 349,075 347,340 345,421 345,475 341,761 328,999 2.18%
  QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% -
  Horiz. % 103.27% 106.10% 105.57% 104.99% 105.01% 103.88% 100.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 3,838 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 56.74 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 339,774 349,075 347,340 345,421 345,475 341,761 328,999 2.18%
  QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% -
  Horiz. % 103.27% 106.10% 105.57% 104.99% 105.01% 103.88% 100.00%
NOSH 188,763 191,799 191,900 191,900 191,930 192,000 195,833 -2.43%
  QoQ % -1.58% -0.05% 0.00% -0.02% -0.04% -1.96% -
  Horiz. % 96.39% 97.94% 97.99% 97.99% 98.01% 98.04% 100.00%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 1.44 % 2.11 % 0.50 % 2.12 % 2.20 % 2.06 % 0.39 % 139.46%
  QoQ % -31.75% 322.00% -76.42% -3.64% 6.80% 428.21% -
  Horiz. % 369.23% 541.03% 128.21% 543.59% 564.10% 528.21% 100.00%
ROE 1.40 % 2.01 % 0.47 % 1.96 % 2.04 % 1.79 % 0.14 % 366.12%
  QoQ % -30.35% 327.66% -76.02% -3.92% 13.97% 1,178.57% -
  Horiz. % 1,000.00% 1,435.71% 335.71% 1,400.00% 1,457.14% 1,278.57% 100.00%
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 182.65 189.45 163.44 198.04 192.62 163.73 139.48 19.75%
  QoQ % -3.59% 15.91% -17.47% 2.81% 17.64% 17.39% -
  Horiz. % 130.95% 135.83% 117.18% 141.98% 138.10% 117.39% 100.00%
EPS 2.51 3.66 0.86 3.52 3.67 3.18 0.24 380.30%
  QoQ % -31.42% 325.58% -75.57% -4.09% 15.41% 1,225.00% -
  Horiz. % 1,045.83% 1,525.00% 358.33% 1,466.67% 1,529.17% 1,325.00% 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 1.8200 1.8100 1.8000 1.8000 1.7800 1.6800 4.72%
  QoQ % -1.10% 0.55% 0.56% 0.00% 1.12% 5.95% -
  Horiz. % 107.14% 108.33% 107.74% 107.14% 107.14% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 177.41 186.97 161.39 195.56 190.24 161.76 140.56 16.84%
  QoQ % -5.11% 15.85% -17.47% 2.80% 17.61% 15.08% -
  Horiz. % 126.22% 133.02% 114.82% 139.13% 135.34% 115.08% 100.00%
EPS 2.44 3.61 0.85 3.48 3.63 3.14 0.24 371.30%
  QoQ % -32.41% 324.71% -75.57% -4.13% 15.61% 1,208.33% -
  Horiz. % 1,016.67% 1,504.17% 354.17% 1,450.00% 1,512.50% 1,308.33% 100.00%
DPS 0.00 0.00 0.00 1.97 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 1.7484 1.7962 1.7873 1.7774 1.7777 1.7586 1.6929 2.18%
  QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% -
  Horiz. % 103.28% 106.10% 105.58% 104.99% 105.01% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.8000 0.8150 0.9150 0.9550 0.6950 0.5750 0.5750 -
P/RPS 0.44 0.43 0.56 0.48 0.36 0.35 0.41 4.83%
  QoQ % 2.33% -23.21% 16.67% 33.33% 2.86% -14.63% -
  Horiz. % 107.32% 104.88% 136.59% 117.07% 87.80% 85.37% 100.00%
P/EPS 31.86 22.29 106.68 27.09 18.93 18.08 239.58 -74.04%
  QoQ % 42.93% -79.11% 293.80% 43.11% 4.70% -92.45% -
  Horiz. % 13.30% 9.30% 44.53% 11.31% 7.90% 7.55% 100.00%
EY 3.14 4.49 0.94 3.69 5.28 5.53 0.42 283.75%
  QoQ % -30.07% 377.66% -74.53% -30.11% -4.52% 1,216.67% -
  Horiz. % 747.62% 1,069.05% 223.81% 878.57% 1,257.14% 1,316.67% 100.00%
DY 0.00 0.00 0.00 2.09 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 0.44 0.45 0.51 0.53 0.39 0.32 0.34 18.81%
  QoQ % -2.22% -11.76% -3.77% 35.90% 21.87% -5.88% -
  Horiz. % 129.41% 132.35% 150.00% 155.88% 114.71% 94.12% 100.00%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 -
Price 0.7200 0.8050 1.0200 1.0700 0.8950 0.5700 0.7250 -
P/RPS 0.39 0.42 0.62 0.54 0.46 0.35 0.52 -17.50%
  QoQ % -7.14% -32.26% 14.81% 17.39% 31.43% -32.69% -
  Horiz. % 75.00% 80.77% 119.23% 103.85% 88.46% 67.31% 100.00%
P/EPS 28.67 22.02 118.92 30.36 24.38 17.93 302.08 -79.28%
  QoQ % 30.20% -81.48% 291.70% 24.53% 35.97% -94.06% -
  Horiz. % 9.49% 7.29% 39.37% 10.05% 8.07% 5.94% 100.00%
EY 3.49 4.54 0.84 3.29 4.10 5.58 0.33 383.89%
  QoQ % -23.13% 440.48% -74.47% -19.76% -26.52% 1,590.91% -
  Horiz. % 1,057.58% 1,375.76% 254.55% 996.97% 1,242.42% 1,690.91% 100.00%
DY 0.00 0.00 0.00 1.87 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 0.40 0.44 0.56 0.59 0.50 0.32 0.43 -4.72%
  QoQ % -9.09% -21.43% -5.08% 18.00% 56.25% -25.58% -
  Horiz. % 93.02% 102.33% 130.23% 137.21% 116.28% 74.42% 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