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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 
Partners & Brokers