[NYLEX] QoQ Annualized Quarter Result on 2016-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 1,254,564 1,337,256 1,276,278 1,175,024 1,092,632 1,197,450 1,208,580 2.51% QoQ % -6.18% 4.78% 8.62% 7.54% -8.75% -0.92% - Horiz. % 103.80% 110.65% 105.60% 97.22% 90.41% 99.08% 100.00%
PBT 14,680 36,154 34,612 27,376 12,260 20,512 15,632 -4.09% QoQ % -59.40% 4.46% 26.43% 123.30% -40.23% 31.22% - Horiz. % 93.91% 231.28% 221.42% 175.13% 78.43% 131.22% 100.00%
Tax -8,404 -12,393 -13,689 -12,286 -7,988 -9,335 -10,009 -10.97% QoQ % 32.19% 9.47% -11.42% -53.81% 14.43% 6.74% - Horiz. % 83.96% 123.81% 136.77% 122.75% 79.81% 93.26% 100.00%
NP 6,276 23,761 20,922 15,090 4,272 11,177 5,622 7.58% QoQ % -73.59% 13.57% 38.65% 253.23% -61.78% 98.78% - Horiz. % 111.62% 422.59% 372.11% 268.38% 75.98% 198.78% 100.00%
NP to SH 6,584 20,386 18,162 13,150 1,880 11,154 6,225 3.79% QoQ % -67.70% 12.24% 38.12% 599.47% -83.15% 79.17% - Horiz. % 105.76% 327.47% 291.75% 211.23% 30.20% 179.17% 100.00%
Tax Rate 57.25 % 34.28 % 39.55 % 44.88 % 65.15 % 45.51 % 64.03 % -7.17% QoQ % 67.01% -13.32% -11.88% -31.11% 43.16% -28.92% - Horiz. % 89.41% 53.54% 61.77% 70.09% 101.75% 71.08% 100.00%
Total Cost 1,248,288 1,313,495 1,255,356 1,159,934 1,088,360 1,186,273 1,202,957 2.49% QoQ % -4.96% 4.63% 8.23% 6.58% -8.25% -1.39% - Horiz. % 103.77% 109.19% 104.36% 96.42% 90.47% 98.61% 100.00%
Net Worth 347,340 345,421 345,475 341,761 328,999 323,639 322,199 5.12% QoQ % 0.56% -0.02% 1.09% 3.88% 1.66% 0.45% - Horiz. % 107.80% 107.21% 107.22% 106.07% 102.11% 100.45% 100.00%
Dividend 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 3,838 - - - 3,852 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 99.62% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 18.83 % - % - % - % 34.54 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 54.52% 0.00% 0.00% 0.00% 100.00% -
Equity 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 347,340 345,421 345,475 341,761 328,999 323,639 322,199 5.12% QoQ % 0.56% -0.02% 1.09% 3.88% 1.66% 0.45% - Horiz. % 107.80% 107.21% 107.22% 106.07% 102.11% 100.45% 100.00%
NOSH 191,900 191,900 191,930 192,000 195,833 192,642 192,933 -0.36% QoQ % 0.00% -0.02% -0.04% -1.96% 1.66% -0.15% - Horiz. % 99.46% 99.46% 99.48% 99.52% 101.50% 99.85% 100.00%
Ratio Analysis 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 0.50 % 1.78 % 1.64 % 1.28 % 0.39 % 0.93 % 0.47 % 4.20% QoQ % -71.91% 8.54% 28.13% 228.21% -58.06% 97.87% - Horiz. % 106.38% 378.72% 348.94% 272.34% 82.98% 197.87% 100.00%
ROE 1.90 % 5.90 % 5.26 % 3.85 % 0.57 % 3.45 % 1.93 % -1.04% QoQ % -67.80% 12.17% 36.62% 575.44% -83.48% 78.76% - Horiz. % 98.45% 305.70% 272.54% 199.48% 29.53% 178.76% 100.00%
Per Share 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 653.76 696.85 664.97 611.99 557.94 621.59 626.42 2.88% QoQ % -6.18% 4.79% 8.66% 9.69% -10.24% -0.77% - Horiz. % 104.36% 111.24% 106.15% 97.70% 89.07% 99.23% 100.00%
EPS 3.44 10.62 9.45 6.84 0.96 5.79 3.23 4.28% QoQ % -67.61% 12.38% 38.16% 612.50% -83.42% 79.26% - Horiz. % 106.50% 328.79% 292.57% 211.76% 29.72% 179.26% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.8100 1.8000 1.8000 1.7800 1.6800 1.6800 1.6700 5.50% QoQ % 0.56% 0.00% 1.12% 5.95% 0.00% 0.60% - Horiz. % 108.38% 107.78% 107.78% 106.59% 100.60% 100.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 645.56 688.11 656.73 604.63 562.24 616.17 621.90 2.51% QoQ % -6.18% 4.78% 8.62% 7.54% -8.75% -0.92% - Horiz. % 103.80% 110.65% 105.60% 97.22% 90.41% 99.08% 100.00%
EPS 3.39 10.49 9.35 6.77 0.97 5.74 3.20 3.91% QoQ % -67.68% 12.19% 38.11% 597.94% -83.10% 79.37% - Horiz. % 105.94% 327.81% 292.19% 211.56% 30.31% 179.38% 100.00%
DPS 0.00 1.97 0.00 0.00 0.00 1.98 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 99.49% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.7873 1.7774 1.7777 1.7586 1.6929 1.6654 1.6579 5.12% QoQ % 0.56% -0.02% 1.09% 3.88% 1.65% 0.45% - Horiz. % 107.81% 107.21% 107.23% 106.07% 102.11% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.9150 0.9550 0.6950 0.5750 0.5750 0.5400 0.5900 -
P/RPS 0.14 0.14 0.10 0.09 0.10 0.09 0.09 34.14% QoQ % 0.00% 40.00% 11.11% -10.00% 11.11% 0.00% - Horiz. % 155.56% 155.56% 111.11% 100.00% 111.11% 100.00% 100.00%
P/EPS 26.67 8.99 7.34 8.40 59.90 9.33 18.29 28.50% QoQ % 196.66% 22.48% -12.62% -85.98% 542.02% -48.99% - Horiz. % 145.82% 49.15% 40.13% 45.93% 327.50% 51.01% 100.00%
EY 3.75 11.12 13.62 11.91 1.67 10.72 5.47 -22.20% QoQ % -66.28% -18.36% 14.36% 613.17% -84.42% 95.98% - Horiz. % 68.56% 203.29% 248.99% 217.73% 30.53% 195.98% 100.00%
DY 0.00 2.09 0.00 0.00 0.00 3.70 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 56.49% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.51 0.53 0.39 0.32 0.34 0.32 0.35 28.44% QoQ % -3.77% 35.90% 21.87% -5.88% 6.25% -8.57% - Horiz. % 145.71% 151.43% 111.43% 91.43% 97.14% 91.43% 100.00%
Price Multiplier on Announcement Date 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 -
Price 1.0200 1.0700 0.8950 0.5700 0.7250 0.5250 0.5750 -
P/RPS 0.16 0.15 0.13 0.09 0.13 0.08 0.09 46.60% QoQ % 6.67% 15.38% 44.44% -30.77% 62.50% -11.11% - Horiz. % 177.78% 166.67% 144.44% 100.00% 144.44% 88.89% 100.00%
P/EPS 29.73 10.07 9.46 8.32 75.52 9.07 17.82 40.54% QoQ % 195.23% 6.45% 13.70% -88.98% 732.64% -49.10% - Horiz. % 166.84% 56.51% 53.09% 46.69% 423.79% 50.90% 100.00%
EY 3.36 9.93 10.57 12.02 1.32 11.03 5.61 -28.88% QoQ % -66.16% -6.05% -12.06% 810.61% -88.03% 96.61% - Horiz. % 59.89% 177.01% 188.41% 214.26% 23.53% 196.61% 100.00%
DY 0.00 1.87 0.00 0.00 0.00 3.81 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 49.08% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.59 0.50 0.32 0.43 0.31 0.34 39.34% QoQ % -5.08% 18.00% 56.25% -25.58% 38.71% -8.82% - Horiz. % 164.71% 173.53% 147.06% 94.12% 126.47% 91.18% 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.
Comment
Nylex_FY2017-Q2_Bursa.pdf 
