Highlights

[NYLEX] QoQ TTM Result on 2016-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Jul-2016
Admission Sponsor -
Sponsor -
Financial Year 31-May-2016
Quarter 31-May-2016  [#4]
Profit Trend QoQ -     61.39%    YoY -     51.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 1,248,224 1,134,885 1,147,790 1,197,450 1,230,569 1,244,812 1,236,722 0.62%
  QoQ % 9.99% -1.12% -4.15% -2.69% -1.14% 0.65% -
  Horiz. % 100.93% 91.77% 92.81% 96.82% 99.50% 100.65% 100.00%
PBT 34,747 25,258 20,409 20,512 18,516 17,403 16,933 61.55%
  QoQ % 37.57% 23.76% -0.50% 10.78% 6.40% 2.78% -
  Horiz. % 205.20% 149.16% 120.53% 121.14% 109.35% 102.78% 100.00%
Tax -12,095 -9,885 -9,251 -9,335 -13,293 -14,371 -13,208 -5.70%
  QoQ % -22.36% -6.85% 0.90% 29.78% 7.50% -8.81% -
  Horiz. % 91.57% 74.84% 70.04% 70.68% 100.64% 108.81% 100.00%
NP 22,652 15,373 11,158 11,177 5,223 3,032 3,725 233.53%
  QoQ % 47.35% 37.78% -0.17% 114.00% 72.26% -18.60% -
  Horiz. % 608.11% 412.70% 299.54% 300.05% 140.21% 81.40% 100.00%
NP to SH 20,107 13,849 9,913 11,154 6,911 5,488 6,172 119.92%
  QoQ % 45.19% 39.71% -11.13% 61.39% 25.93% -11.08% -
  Horiz. % 325.78% 224.38% 160.61% 180.72% 111.97% 88.92% 100.00%
Tax Rate 34.81 % 39.14 % 45.33 % 45.51 % 71.79 % 82.58 % 78.00 % -41.63%
  QoQ % -11.06% -13.66% -0.40% -36.61% -13.07% 5.87% -
  Horiz. % 44.63% 50.18% 58.12% 58.35% 92.04% 105.87% 100.00%
Total Cost 1,225,572 1,119,512 1,136,632 1,186,273 1,225,346 1,241,780 1,232,997 -0.40%
  QoQ % 9.47% -1.51% -4.18% -3.19% -1.32% 0.71% -
  Horiz. % 99.40% 90.80% 92.18% 96.21% 99.38% 100.71% 100.00%
Net Worth 345,475 341,761 328,999 323,287 321,373 322,470 317,207 5.86%
  QoQ % 1.09% 3.88% 1.77% 0.60% -0.34% 1.66% -
  Horiz. % 108.91% 107.74% 103.72% 101.92% 101.31% 101.66% 100.00%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 3,848 3,848 3,848 3,848 3,865 3,865 3,865 -0.29%
  QoQ % 0.00% 0.00% 0.00% -0.44% 0.00% 0.00% -
  Horiz. % 99.56% 99.56% 99.56% 99.56% 100.00% 100.00% 100.00%
Div Payout % 19.14 % 27.79 % 38.82 % 34.50 % 55.93 % 70.44 % 62.63 % -54.66%
  QoQ % -31.13% -28.41% 12.52% -38.32% -20.60% 12.47% -
  Horiz. % 30.56% 44.37% 61.98% 55.09% 89.30% 112.47% 100.00%
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 345,475 341,761 328,999 323,287 321,373 322,470 317,207 5.86%
  QoQ % 1.09% 3.88% 1.77% 0.60% -0.34% 1.66% -
  Horiz. % 108.91% 107.74% 103.72% 101.92% 101.31% 101.66% 100.00%
NOSH 191,930 192,000 195,833 192,433 192,439 191,946 192,247 -0.11%
  QoQ % -0.04% -1.96% 1.77% -0.00% 0.26% -0.16% -
  Horiz. % 99.84% 99.87% 101.87% 100.10% 100.10% 99.84% 100.00%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 1.81 % 1.35 % 0.97 % 0.93 % 0.42 % 0.24 % 0.30 % 231.78%
  QoQ % 34.07% 39.18% 4.30% 121.43% 75.00% -20.00% -
  Horiz. % 603.33% 450.00% 323.33% 310.00% 140.00% 80.00% 100.00%
ROE 5.82 % 4.05 % 3.01 % 3.45 % 2.15 % 1.70 % 1.95 % 107.43%
  QoQ % 43.70% 34.55% -12.75% 60.47% 26.47% -12.82% -
  Horiz. % 298.46% 207.69% 154.36% 176.92% 110.26% 87.18% 100.00%
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 650.35 591.08 586.11 622.27 639.46 648.52 643.30 0.73%
  QoQ % 10.03% 0.85% -5.81% -2.69% -1.40% 0.81% -
  Horiz. % 101.10% 91.88% 91.11% 96.73% 99.40% 100.81% 100.00%
EPS 10.48 7.21 5.06 5.80 3.59 2.86 3.21 120.23%
  QoQ % 45.35% 42.49% -12.76% 61.56% 25.52% -10.90% -
  Horiz. % 326.48% 224.61% 157.63% 180.69% 111.84% 89.10% 100.00%
DPS 2.01 2.00 2.00 2.00 2.00 2.00 2.00 0.33%
  QoQ % 0.50% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.50% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.8000 1.7800 1.6800 1.6800 1.6700 1.6800 1.6500 5.98%
  QoQ % 1.12% 5.95% 0.00% 0.60% -0.60% 1.82% -
  Horiz. % 109.09% 107.88% 101.82% 101.82% 101.21% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 642.30 583.98 590.62 616.17 633.21 640.54 636.38 0.62%
  QoQ % 9.99% -1.12% -4.15% -2.69% -1.14% 0.65% -
  Horiz. % 100.93% 91.77% 92.81% 96.82% 99.50% 100.65% 100.00%
EPS 10.35 7.13 5.10 5.74 3.56 2.82 3.18 119.78%
  QoQ % 45.16% 39.80% -11.15% 61.24% 26.24% -11.32% -
  Horiz. % 325.47% 224.21% 160.38% 180.50% 111.95% 88.68% 100.00%
DPS 1.98 1.98 1.98 1.98 1.99 1.99 1.99 -0.34%
  QoQ % 0.00% 0.00% 0.00% -0.50% 0.00% 0.00% -
  Horiz. % 99.50% 99.50% 99.50% 99.50% 100.00% 100.00% 100.00%
NAPS 1.7777 1.7586 1.6929 1.6635 1.6537 1.6593 1.6323 5.86%
  QoQ % 1.09% 3.88% 1.77% 0.59% -0.34% 1.65% -
  Horiz. % 108.91% 107.74% 103.71% 101.91% 101.31% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.6950 0.5750 0.5750 0.5400 0.5900 0.5850 0.4900 -
P/RPS 0.11 0.10 0.10 0.09 0.09 0.09 0.08 23.68%
  QoQ % 10.00% 0.00% 11.11% 0.00% 0.00% 12.50% -
  Horiz. % 137.50% 125.00% 125.00% 112.50% 112.50% 112.50% 100.00%
P/EPS 6.63 7.97 11.36 9.32 16.43 20.46 15.26 -42.67%
  QoQ % -16.81% -29.84% 21.89% -43.27% -19.70% 34.08% -
  Horiz. % 43.45% 52.23% 74.44% 61.07% 107.67% 134.08% 100.00%
EY 15.07 12.54 8.80 10.73 6.09 4.89 6.55 74.37%
  QoQ % 20.18% 42.50% -17.99% 76.19% 24.54% -25.34% -
  Horiz. % 230.08% 191.45% 134.35% 163.82% 92.98% 74.66% 100.00%
DY 2.89 3.48 3.48 3.70 3.39 3.42 4.08 -20.55%
  QoQ % -16.95% 0.00% -5.95% 9.14% -0.88% -16.18% -
  Horiz. % 70.83% 85.29% 85.29% 90.69% 83.09% 83.82% 100.00%
P/NAPS 0.39 0.32 0.34 0.32 0.35 0.35 0.30 19.13%
  QoQ % 21.87% -5.88% 6.25% -8.57% 0.00% 16.67% -
  Horiz. % 130.00% 106.67% 113.33% 106.67% 116.67% 116.67% 100.00%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 -
Price 0.8950 0.5700 0.7250 0.5250 0.5750 0.6200 0.5650 -
P/RPS 0.14 0.10 0.12 0.08 0.09 0.10 0.09 34.29%
  QoQ % 40.00% -16.67% 50.00% -11.11% -10.00% 11.11% -
  Horiz. % 155.56% 111.11% 133.33% 88.89% 100.00% 111.11% 100.00%
P/EPS 8.54 7.90 14.32 9.06 16.01 21.68 17.60 -38.28%
  QoQ % 8.10% -44.83% 58.06% -43.41% -26.15% 23.18% -
  Horiz. % 48.52% 44.89% 81.36% 51.48% 90.97% 123.18% 100.00%
EY 11.71 12.65 6.98 11.04 6.25 4.61 5.68 62.06%
  QoQ % -7.43% 81.23% -36.78% 76.64% 35.57% -18.84% -
  Horiz. % 206.16% 222.71% 122.89% 194.37% 110.04% 81.16% 100.00%
DY 2.24 3.51 2.76 3.81 3.48 3.23 3.54 -26.32%
  QoQ % -36.18% 27.17% -27.56% 9.48% 7.74% -8.76% -
  Horiz. % 63.28% 99.15% 77.97% 107.63% 98.31% 91.24% 100.00%
P/NAPS 0.50 0.32 0.43 0.31 0.34 0.37 0.34 29.35%
  QoQ % 56.25% -25.58% 38.71% -8.82% -8.11% 8.82% -
  Horiz. % 147.06% 94.12% 126.47% 91.18% 100.00% 108.82% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

160  223  581  1430 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.3550.00 
 AT 0.205-0.005 
 ARMADA 0.315-0.005 
 PHB-WB 0.020.00 
 YONGTAI 0.175+0.005 
 TDM 0.33+0.025 
 SAPNRG 0.120.00 
 MTOUCHE 0.080.00 
 VIVOCOM 1.09+0.03 
 FOCUS 0.66-0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS