Highlights

[NYLEX] QoQ TTM 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 -     5.77%    YoY -     117.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 1,446,375 1,401,829 1,426,745 1,377,739 1,337,256 1,248,224 1,134,885 17.57%
  QoQ % 3.18% -1.75% 3.56% 3.03% 7.13% 9.99% -
  Horiz. % 127.45% 123.52% 125.72% 121.40% 117.83% 109.99% 100.00%
PBT 30,576 32,298 37,137 36,759 36,154 34,747 25,258 13.60%
  QoQ % -5.33% -13.03% 1.03% 1.67% 4.05% 37.57% -
  Horiz. % 121.05% 127.87% 147.03% 145.53% 143.14% 137.57% 100.00%
Tax -10,501 -10,028 -11,672 -12,497 -12,393 -12,095 -9,885 4.12%
  QoQ % -4.72% 14.08% 6.60% -0.84% -2.46% -22.36% -
  Horiz. % 106.23% 101.45% 118.08% 126.42% 125.37% 122.36% 100.00%
NP 20,075 22,270 25,465 24,262 23,761 22,652 15,373 19.49%
  QoQ % -9.86% -12.55% 4.96% 2.11% 4.90% 47.35% -
  Horiz. % 130.59% 144.86% 165.65% 157.82% 154.56% 147.35% 100.00%
NP to SH 19,093 20,162 22,469 21,562 20,386 20,107 13,849 23.90%
  QoQ % -5.30% -10.27% 4.21% 5.77% 1.39% 45.19% -
  Horiz. % 137.87% 145.58% 162.24% 155.69% 147.20% 145.19% 100.00%
Tax Rate 34.34 % 31.05 % 31.43 % 34.00 % 34.28 % 34.81 % 39.14 % -8.36%
  QoQ % 10.60% -1.21% -7.56% -0.82% -1.52% -11.06% -
  Horiz. % 87.74% 79.33% 80.30% 86.87% 87.58% 88.94% 100.00%
Total Cost 1,426,300 1,379,559 1,401,280 1,353,477 1,313,495 1,225,572 1,119,512 17.54%
  QoQ % 3.39% -1.55% 3.53% 3.04% 7.17% 9.47% -
  Horiz. % 127.40% 123.23% 125.17% 120.90% 117.33% 109.47% 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 3,838 3,838 3,838 3,848 3,848 -1.63%
  QoQ % -2.16% 0.00% 0.00% 0.00% -0.28% 0.00% -
  Horiz. % 97.57% 99.72% 99.72% 99.72% 99.72% 100.00% 100.00%
Div Payout % 19.67 % 19.04 % 17.08 % 17.80 % 18.83 % 19.14 % 27.79 % -20.59%
  QoQ % 3.31% 11.48% -4.04% -5.47% -1.62% -31.13% -
  Horiz. % 70.78% 68.51% 61.46% 64.05% 67.76% 68.87% 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 1.39 % 1.59 % 1.78 % 1.76 % 1.78 % 1.81 % 1.35 % 1.97%
  QoQ % -12.58% -10.67% 1.14% -1.12% -1.66% 34.07% -
  Horiz. % 102.96% 117.78% 131.85% 130.37% 131.85% 134.07% 100.00%
ROE 5.53 % 5.93 % 6.44 % 6.21 % 5.90 % 5.82 % 4.05 % 23.10%
  QoQ % -6.75% -7.92% 3.70% 5.25% 1.37% 43.70% -
  Horiz. % 136.54% 146.42% 159.01% 153.33% 145.68% 143.70% 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 770.34 742.64 743.87 717.94 696.85 650.35 591.08 19.33%
  QoQ % 3.73% -0.17% 3.61% 3.03% 7.15% 10.03% -
  Horiz. % 130.33% 125.64% 125.85% 121.46% 117.89% 110.03% 100.00%
EPS 10.17 10.68 11.71 11.24 10.62 10.48 7.21 25.80%
  QoQ % -4.78% -8.80% 4.18% 5.84% 1.34% 45.35% -
  Horiz. % 141.05% 148.13% 162.41% 155.89% 147.30% 145.35% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.01 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.50% 0.50% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.50% 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 - 184,508
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 744.26 721.34 734.16 708.94 688.11 642.30 583.98 17.57%
  QoQ % 3.18% -1.75% 3.56% 3.03% 7.13% 9.99% -
  Horiz. % 127.45% 123.52% 125.72% 121.40% 117.83% 109.99% 100.00%
EPS 9.82 10.37 11.56 11.10 10.49 10.35 7.13 23.81%
  QoQ % -5.30% -10.29% 4.14% 5.82% 1.35% 45.16% -
  Horiz. % 137.73% 145.44% 162.13% 155.68% 147.12% 145.16% 100.00%
DPS 1.93 1.97 1.97 1.97 1.97 1.98 1.98 -1.69%
  QoQ % -2.03% 0.00% 0.00% 0.00% -0.51% 0.00% -
  Horiz. % 97.47% 99.49% 99.49% 99.49% 99.49% 100.00% 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 0.08 0.11 0.11 0.13 0.14 0.11 0.10 -13.83%
  QoQ % -27.27% 0.00% -15.38% -7.14% 27.27% 10.00% -
  Horiz. % 80.00% 110.00% 110.00% 130.00% 140.00% 110.00% 100.00%
P/EPS 6.20 7.49 6.96 8.14 8.99 6.63 7.97 -15.43%
  QoQ % -17.22% 7.61% -14.50% -9.45% 35.60% -16.81% -
  Horiz. % 77.79% 93.98% 87.33% 102.13% 112.80% 83.19% 100.00%
EY 16.14 13.35 14.37 12.28 11.12 15.07 12.54 18.34%
  QoQ % 20.90% -7.10% 17.02% 10.43% -26.21% 20.18% -
  Horiz. % 128.71% 106.46% 114.59% 97.93% 88.68% 120.18% 100.00%
DY 3.17 2.50 2.45 2.19 2.09 2.89 3.48 -6.04%
  QoQ % 26.80% 2.04% 11.87% 4.78% -27.68% -16.95% -
  Horiz. % 91.09% 71.84% 70.40% 62.93% 60.06% 83.05% 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 0.09 0.10 0.11 0.14 0.15 0.14 0.10 -6.79%
  QoQ % -10.00% -9.09% -21.43% -6.67% 7.14% 40.00% -
  Horiz. % 90.00% 100.00% 110.00% 140.00% 150.00% 140.00% 100.00%
P/EPS 6.98 6.74 6.87 9.08 10.07 8.54 7.90 -7.93%
  QoQ % 3.56% -1.89% -24.34% -9.83% 17.92% 8.10% -
  Horiz. % 88.35% 85.32% 86.96% 114.94% 127.47% 108.10% 100.00%
EY 14.32 14.83 14.55 11.02 9.93 11.71 12.65 8.63%
  QoQ % -3.44% 1.92% 32.03% 10.98% -15.20% -7.43% -
  Horiz. % 113.20% 117.23% 115.02% 87.11% 78.50% 92.57% 100.00%
DY 2.82 2.78 2.48 1.96 1.87 2.24 3.51 -13.59%
  QoQ % 1.44% 12.10% 26.53% 4.81% -16.52% -36.18% -
  Horiz. % 80.34% 79.20% 70.66% 55.84% 53.28% 63.82% 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.
 


 

323  330  485  804 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.195+0.01 
 VC 0.250.00 
 HSI-C5J 0.225-0.03 
 IMPIANA 0.03-0.005 
 HSI-C5H 0.25-0.03 
 EKOVEST 0.72-0.05 
 LAMBO 0.060.00 
 SAPNRG 0.290.00 
 KNM 0.19-0.01 
 EKOVEST-WB 0.23-0.05 
Partners & Brokers