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
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 1,560,354 1,604,663 1,624,139 1,553,135 1,446,375 1,401,829 1,426,745 6.16%
  QoQ % -2.76% -1.20% 4.57% 7.38% 3.18% -1.75% -
  Horiz. % 109.36% 112.47% 113.84% 108.86% 101.38% 98.25% 100.00%
PBT 4,640 11,309 26,402 32,301 30,576 32,298 37,137 -75.04%
  QoQ % -58.97% -57.17% -18.26% 5.64% -5.33% -13.03% -
  Horiz. % 12.49% 30.45% 71.09% 86.98% 82.33% 86.97% 100.00%
Tax -9,160 -8,888 -10,799 -10,461 -10,501 -10,028 -11,672 -14.93%
  QoQ % -3.06% 17.70% -3.23% 0.38% -4.72% 14.08% -
  Horiz. % 78.48% 76.15% 92.52% 89.62% 89.97% 85.92% 100.00%
NP -4,520 2,421 15,603 21,840 20,075 22,270 25,465 -
  QoQ % -286.70% -84.48% -28.56% 8.79% -9.86% -12.55% -
  Horiz. % -17.75% 9.51% 61.27% 85.76% 78.83% 87.45% 100.00%
NP to SH -3,332 2,233 13,726 20,529 19,093 20,162 22,469 -
  QoQ % -249.22% -83.73% -33.14% 7.52% -5.30% -10.27% -
  Horiz. % -14.83% 9.94% 61.09% 91.37% 84.97% 89.73% 100.00%
Tax Rate 197.41 % 78.59 % 40.90 % 32.39 % 34.34 % 31.05 % 31.43 % 240.80%
  QoQ % 151.19% 92.15% 26.27% -5.68% 10.60% -1.21% -
  Horiz. % 628.09% 250.05% 130.13% 103.05% 109.26% 98.79% 100.00%
Total Cost 1,564,874 1,602,242 1,608,536 1,531,295 1,426,300 1,379,559 1,401,280 7.65%
  QoQ % -2.33% -0.39% 5.04% 7.36% 3.39% -1.55% -
  Horiz. % 111.67% 114.34% 114.79% 109.28% 101.79% 98.45% 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 3,663 5,599 3,755 3,755 3,755 3,838 3,838 -3.05%
  QoQ % -34.57% 49.13% 0.00% 0.00% -2.16% 0.00% -
  Horiz. % 95.46% 145.91% 97.84% 97.84% 97.84% 100.00% 100.00%
Div Payout % - % 250.78 % 27.36 % 18.29 % 19.67 % 19.04 % 17.08 % -
  QoQ % 0.00% 816.59% 49.59% -7.02% 3.31% 11.48% -
  Horiz. % 0.00% 1,468.27% 160.19% 107.08% 115.16% 111.48% 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 -0.29 % 0.15 % 0.96 % 1.41 % 1.39 % 1.59 % 1.78 % -
  QoQ % -293.33% -84.37% -31.91% 1.44% -12.58% -10.67% -
  Horiz. % -16.29% 8.43% 53.93% 79.21% 78.09% 89.33% 100.00%
ROE -1.00 % 0.67 % 3.95 % 5.89 % 5.53 % 5.93 % 6.44 % -
  QoQ % -249.25% -83.04% -32.94% 6.51% -6.75% -7.92% -
  Horiz. % -15.53% 10.40% 61.34% 91.46% 85.87% 92.08% 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 857.80 869.83 869.97 828.52 770.34 742.64 743.87 9.98%
  QoQ % -1.38% -0.02% 5.00% 7.55% 3.73% -0.17% -
  Horiz. % 115.32% 116.93% 116.95% 111.38% 103.56% 99.83% 100.00%
EPS -1.83 1.21 7.35 10.95 10.17 10.68 11.71 -
  QoQ % -251.24% -83.54% -32.88% 7.67% -4.78% -8.80% -
  Horiz. % -15.63% 10.33% 62.77% 93.51% 86.85% 91.20% 100.00%
DPS 2.01 3.00 2.00 2.00 2.00 2.00 2.00 0.33%
  QoQ % -33.00% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.50% 150.00% 100.00% 100.00% 100.00% 100.00% 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 802.91 825.71 835.73 799.20 744.26 721.34 734.16 6.16%
  QoQ % -2.76% -1.20% 4.57% 7.38% 3.18% -1.75% -
  Horiz. % 109.36% 112.47% 113.83% 108.86% 101.38% 98.25% 100.00%
EPS -1.71 1.15 7.06 10.56 9.82 10.37 11.56 -
  QoQ % -248.70% -83.71% -33.14% 7.54% -5.30% -10.29% -
  Horiz. % -14.79% 9.95% 61.07% 91.35% 84.95% 89.71% 100.00%
DPS 1.89 2.88 1.93 1.93 1.93 1.97 1.97 -2.73%
  QoQ % -34.38% 49.22% 0.00% 0.00% -2.03% 0.00% -
  Horiz. % 95.94% 146.19% 97.97% 97.97% 97.97% 100.00% 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 0.07 0.08 0.08 0.08 0.08 0.11 0.11 -26.04%
  QoQ % -12.50% 0.00% 0.00% 0.00% -27.27% 0.00% -
  Horiz. % 63.64% 72.73% 72.73% 72.73% 72.73% 100.00% 100.00%
P/EPS -34.94 55.77 9.11 6.21 6.20 7.49 6.96 -
  QoQ % -162.65% 512.18% 46.70% 0.16% -17.22% 7.61% -
  Horiz. % -502.01% 801.29% 130.89% 89.22% 89.08% 107.61% 100.00%
EY -2.86 1.79 10.97 16.10 16.14 13.35 14.37 -
  QoQ % -259.78% -83.68% -31.86% -0.25% 20.90% -7.10% -
  Horiz. % -19.90% 12.46% 76.34% 112.04% 112.32% 92.90% 100.00%
DY 3.15 4.44 2.99 2.95 3.17 2.50 2.45 18.26%
  QoQ % -29.05% 48.49% 1.36% -6.94% 26.80% 2.04% -
  Horiz. % 128.57% 181.22% 122.04% 120.41% 129.39% 102.04% 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 0.07 0.08 0.08 0.08 0.09 0.10 0.11 -26.04%
  QoQ % -12.50% 0.00% 0.00% -11.11% -10.00% -9.09% -
  Horiz. % 63.64% 72.73% 72.73% 72.73% 81.82% 90.91% 100.00%
P/EPS -32.76 54.94 9.45 5.75 6.98 6.74 6.87 -
  QoQ % -159.63% 481.38% 64.35% -17.62% 3.56% -1.89% -
  Horiz. % -476.86% 799.71% 137.55% 83.70% 101.60% 98.11% 100.00%
EY -3.05 1.82 10.58 17.38 14.32 14.83 14.55 -
  QoQ % -267.58% -82.80% -39.13% 21.37% -3.44% 1.92% -
  Horiz. % -20.96% 12.51% 72.71% 119.45% 98.42% 101.92% 100.00%
DY 3.36 4.51 2.88 3.18 2.82 2.78 2.48 22.46%
  QoQ % -25.50% 56.60% -9.43% 12.77% 1.44% 12.10% -
  Horiz. % 135.48% 181.85% 116.13% 128.23% 113.71% 112.10% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
6. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
7. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
8. Top Glove jumps because of Coronavirus Retirement Planning
Partners & Brokers