Highlights

[NYLEX] QoQ TTM 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 -     7.52%    YoY -     -4.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 1,604,663 1,624,139 1,553,135 1,446,375 1,401,829 1,426,745 1,377,739 10.73%
  QoQ % -1.20% 4.57% 7.38% 3.18% -1.75% 3.56% -
  Horiz. % 116.47% 117.88% 112.73% 104.98% 101.75% 103.56% 100.00%
PBT 11,309 26,402 32,301 30,576 32,298 37,137 36,759 -54.53%
  QoQ % -57.17% -18.26% 5.64% -5.33% -13.03% 1.03% -
  Horiz. % 30.77% 71.82% 87.87% 83.18% 87.86% 101.03% 100.00%
Tax -8,888 -10,799 -10,461 -10,501 -10,028 -11,672 -12,497 -20.37%
  QoQ % 17.70% -3.23% 0.38% -4.72% 14.08% 6.60% -
  Horiz. % 71.12% 86.41% 83.71% 84.03% 80.24% 93.40% 100.00%
NP 2,421 15,603 21,840 20,075 22,270 25,465 24,262 -78.58%
  QoQ % -84.48% -28.56% 8.79% -9.86% -12.55% 4.96% -
  Horiz. % 9.98% 64.31% 90.02% 82.74% 91.79% 104.96% 100.00%
NP to SH 2,233 13,726 20,529 19,093 20,162 22,469 21,562 -78.04%
  QoQ % -83.73% -33.14% 7.52% -5.30% -10.27% 4.21% -
  Horiz. % 10.36% 63.66% 95.21% 88.55% 93.51% 104.21% 100.00%
Tax Rate 78.59 % 40.90 % 32.39 % 34.34 % 31.05 % 31.43 % 34.00 % 75.09%
  QoQ % 92.15% 26.27% -5.68% 10.60% -1.21% -7.56% -
  Horiz. % 231.15% 120.29% 95.26% 101.00% 91.32% 92.44% 100.00%
Total Cost 1,602,242 1,608,536 1,531,295 1,426,300 1,379,559 1,401,280 1,353,477 11.94%
  QoQ % -0.39% 5.04% 7.36% 3.39% -1.55% 3.53% -
  Horiz. % 118.38% 118.84% 113.14% 105.38% 101.93% 103.53% 100.00%
Net Worth 333,910 347,241 348,672 345,476 339,774 349,075 347,340 -2.60%
  QoQ % -3.84% -0.41% 0.93% 1.68% -2.66% 0.50% -
  Horiz. % 96.13% 99.97% 100.38% 99.46% 97.82% 100.50% 100.00%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 5,599 3,755 3,755 3,755 3,838 3,838 3,838 28.73%
  QoQ % 49.13% 0.00% 0.00% -2.16% 0.00% 0.00% -
  Horiz. % 145.91% 97.84% 97.84% 97.84% 100.00% 100.00% 100.00%
Div Payout % 250.78 % 27.36 % 18.29 % 19.67 % 19.04 % 17.08 % 17.80 % 486.16%
  QoQ % 816.59% 49.59% -7.02% 3.31% 11.48% -4.04% -
  Horiz. % 1,408.88% 153.71% 102.75% 110.51% 106.97% 95.96% 100.00%
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 333,910 347,241 348,672 345,476 339,774 349,075 347,340 -2.60%
  QoQ % -3.84% -0.41% 0.93% 1.68% -2.66% 0.50% -
  Horiz. % 96.13% 99.97% 100.38% 99.46% 97.82% 100.50% 100.00%
NOSH 184,481 186,689 187,458 187,758 188,763 191,799 191,900 -2.60%
  QoQ % -1.18% -0.41% -0.16% -0.53% -1.58% -0.05% -
  Horiz. % 96.13% 97.28% 97.68% 97.84% 98.37% 99.95% 100.00%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 0.15 % 0.96 % 1.41 % 1.39 % 1.59 % 1.78 % 1.76 % -80.72%
  QoQ % -84.37% -31.91% 1.44% -12.58% -10.67% 1.14% -
  Horiz. % 8.52% 54.55% 80.11% 78.98% 90.34% 101.14% 100.00%
ROE 0.67 % 3.95 % 5.89 % 5.53 % 5.93 % 6.44 % 6.21 % -77.43%
  QoQ % -83.04% -32.94% 6.51% -6.75% -7.92% 3.70% -
  Horiz. % 10.79% 63.61% 94.85% 89.05% 95.49% 103.70% 100.00%
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 869.83 869.97 828.52 770.34 742.64 743.87 717.94 13.69%
  QoQ % -0.02% 5.00% 7.55% 3.73% -0.17% 3.61% -
  Horiz. % 121.16% 121.18% 115.40% 107.30% 103.44% 103.61% 100.00%
EPS 1.21 7.35 10.95 10.17 10.68 11.71 11.24 -77.46%
  QoQ % -83.54% -32.88% 7.67% -4.78% -8.80% 4.18% -
  Horiz. % 10.77% 65.39% 97.42% 90.48% 95.02% 104.18% 100.00%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 31.13%
  QoQ % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8100 1.8600 1.8600 1.8400 1.8000 1.8200 1.8100 -
  QoQ % -2.69% 0.00% 1.09% 2.22% -1.10% 0.55% -
  Horiz. % 100.00% 102.76% 102.76% 101.66% 99.45% 100.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 184,508
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 825.71 835.73 799.20 744.26 721.34 734.16 708.94 10.73%
  QoQ % -1.20% 4.57% 7.38% 3.18% -1.75% 3.56% -
  Horiz. % 116.47% 117.88% 112.73% 104.98% 101.75% 103.56% 100.00%
EPS 1.15 7.06 10.56 9.82 10.37 11.56 11.10 -78.03%
  QoQ % -83.71% -33.14% 7.54% -5.30% -10.29% 4.14% -
  Horiz. % 10.36% 63.60% 95.14% 88.47% 93.42% 104.14% 100.00%
DPS 2.88 1.93 1.93 1.93 1.97 1.97 1.97 28.90%
  QoQ % 49.22% 0.00% 0.00% -2.03% 0.00% 0.00% -
  Horiz. % 146.19% 97.97% 97.97% 97.97% 100.00% 100.00% 100.00%
NAPS 1.7182 1.7868 1.7942 1.7777 1.7484 1.7962 1.7873 -2.60%
  QoQ % -3.84% -0.41% 0.93% 1.68% -2.66% 0.50% -
  Horiz. % 96.13% 99.97% 100.39% 99.46% 97.82% 100.50% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.6750 0.6700 0.6800 0.6300 0.8000 0.8150 0.9150 -
P/RPS 0.08 0.08 0.08 0.08 0.11 0.11 0.13 -27.72%
  QoQ % 0.00% 0.00% 0.00% -27.27% 0.00% -15.38% -
  Horiz. % 61.54% 61.54% 61.54% 61.54% 84.62% 84.62% 100.00%
P/EPS 55.77 9.11 6.21 6.20 7.49 6.96 8.14 262.01%
  QoQ % 512.18% 46.70% 0.16% -17.22% 7.61% -14.50% -
  Horiz. % 685.14% 111.92% 76.29% 76.17% 92.01% 85.50% 100.00%
EY 1.79 10.97 16.10 16.14 13.35 14.37 12.28 -72.40%
  QoQ % -83.68% -31.86% -0.25% 20.90% -7.10% 17.02% -
  Horiz. % 14.58% 89.33% 131.11% 131.43% 108.71% 117.02% 100.00%
DY 4.44 2.99 2.95 3.17 2.50 2.45 2.19 60.39%
  QoQ % 48.49% 1.36% -6.94% 26.80% 2.04% 11.87% -
  Horiz. % 202.74% 136.53% 134.70% 144.75% 114.16% 111.87% 100.00%
P/NAPS 0.37 0.36 0.37 0.34 0.44 0.45 0.51 -19.31%
  QoQ % 2.78% -2.70% 8.82% -22.73% -2.22% -11.76% -
  Horiz. % 72.55% 70.59% 72.55% 66.67% 86.27% 88.24% 100.00%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 26/04/19 24/01/19 25/10/18 26/07/18 30/04/18 26/01/18 26/10/17 -
Price 0.6650 0.6950 0.6300 0.7100 0.7200 0.8050 1.0200 -
P/RPS 0.08 0.08 0.08 0.09 0.10 0.11 0.14 -31.21%
  QoQ % 0.00% 0.00% -11.11% -10.00% -9.09% -21.43% -
  Horiz. % 57.14% 57.14% 57.14% 64.29% 71.43% 78.57% 100.00%
P/EPS 54.94 9.45 5.75 6.98 6.74 6.87 9.08 233.15%
  QoQ % 481.38% 64.35% -17.62% 3.56% -1.89% -24.34% -
  Horiz. % 605.07% 104.07% 63.33% 76.87% 74.23% 75.66% 100.00%
EY 1.82 10.58 17.38 14.32 14.83 14.55 11.02 -70.00%
  QoQ % -82.80% -39.13% 21.37% -3.44% 1.92% 32.03% -
  Horiz. % 16.52% 96.01% 157.71% 129.95% 134.57% 132.03% 100.00%
DY 4.51 2.88 3.18 2.82 2.78 2.48 1.96 74.56%
  QoQ % 56.60% -9.43% 12.77% 1.44% 12.10% 26.53% -
  Horiz. % 230.10% 146.94% 162.24% 143.88% 141.84% 126.53% 100.00%
P/NAPS 0.37 0.37 0.34 0.39 0.40 0.44 0.56 -24.20%
  QoQ % 0.00% 8.82% -12.82% -2.50% -9.09% -21.43% -
  Horiz. % 66.07% 66.07% 60.71% 69.64% 71.43% 78.57% 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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers