Highlights

[NYLEX] QoQ TTM Result on 2018-05-31 [#4]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 26-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-May-2018
Quarter 31-May-2018  [#4]
Profit Trend QoQ -     -5.30%    YoY -     -6.34%
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 - 194,337
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS