[NYLEX] QoQ Cumulative Quarter Result on 2017-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 1,021,782 677,001 313,641 1,337,256 957,209 587,512 273,158 141.55% QoQ % 50.93% 115.85% -76.55% 39.70% 62.93% 115.08% - Horiz. % 374.06% 247.84% 114.82% 489.55% 350.42% 215.08% 100.00%
PBT 22,103 14,671 3,670 36,154 25,959 13,688 3,065 274.62% QoQ % 50.66% 299.75% -89.85% 39.27% 89.65% 346.59% - Horiz. % 721.14% 478.66% 119.74% 1,179.58% 846.95% 446.59% 100.00%
Tax -7,902 -5,422 -2,101 -12,393 -10,267 -6,143 -1,997 150.80% QoQ % -45.74% -158.07% 83.05% -20.71% -67.13% -207.61% - Horiz. % 395.69% 271.51% 105.21% 620.58% 514.12% 307.61% 100.00%
NP 14,201 9,249 1,569 23,761 15,692 7,545 1,068 463.93% QoQ % 53.54% 489.48% -93.40% 51.42% 107.98% 606.46% - Horiz. % 1,329.68% 866.01% 146.91% 2,224.81% 1,469.29% 706.46% 100.00%
NP to SH 13,398 8,658 1,646 20,386 13,622 6,575 470 838.91% QoQ % 54.75% 426.00% -91.93% 49.65% 107.18% 1,298.94% - Horiz. % 2,850.64% 1,842.13% 350.21% 4,337.45% 2,898.30% 1,398.94% 100.00%
Tax Rate 35.75 % 36.96 % 57.25 % 34.28 % 39.55 % 44.88 % 65.15 % -33.05% QoQ % -3.27% -35.44% 67.01% -13.32% -11.88% -31.11% - Horiz. % 54.87% 56.73% 87.87% 52.62% 60.71% 68.89% 100.00%
Total Cost 1,007,581 667,752 312,072 1,313,495 941,517 579,967 272,090 139.93% QoQ % 50.89% 113.97% -76.24% 39.51% 62.34% 113.15% - Horiz. % 370.31% 245.42% 114.69% 482.74% 346.03% 213.15% 100.00%
Net Worth 339,774 349,075 347,340 345,421 345,475 341,761 328,999 2.18% QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% - Horiz. % 103.27% 106.10% 105.57% 104.99% 105.01% 103.88% 100.00%
Dividend 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 3,838 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 18.83 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 339,774 349,075 347,340 345,421 345,475 341,761 328,999 2.18% QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% - Horiz. % 103.27% 106.10% 105.57% 104.99% 105.01% 103.88% 100.00%
NOSH 188,763 191,799 191,900 191,900 191,930 192,000 195,833 -2.43% QoQ % -1.58% -0.05% 0.00% -0.02% -0.04% -1.96% - Horiz. % 96.39% 97.94% 97.99% 97.99% 98.01% 98.04% 100.00%
Ratio Analysis 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 1.39 % 1.37 % 0.50 % 1.78 % 1.64 % 1.28 % 0.39 % 133.87% QoQ % 1.46% 174.00% -71.91% 8.54% 28.13% 228.21% - Horiz. % 356.41% 351.28% 128.21% 456.41% 420.51% 328.21% 100.00%
ROE 3.94 % 2.48 % 0.47 % 5.90 % 3.94 % 1.92 % 0.14 % 830.89% QoQ % 58.87% 427.66% -92.03% 49.75% 105.21% 1,271.43% - Horiz. % 2,814.29% 1,771.43% 335.71% 4,214.29% 2,814.29% 1,371.43% 100.00%
Per Share 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 541.30 352.97 163.44 696.85 498.73 305.99 139.48 147.57% QoQ % 53.36% 115.96% -76.55% 39.72% 62.99% 119.38% - Horiz. % 388.08% 253.06% 117.18% 499.61% 357.56% 219.38% 100.00%
EPS 7.02 4.51 0.86 10.62 7.09 3.42 0.24 855.22% QoQ % 55.65% 424.42% -91.90% 49.79% 107.31% 1,325.00% - Horiz. % 2,925.00% 1,879.17% 358.33% 4,425.00% 2,954.17% 1,425.00% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.8000 1.8200 1.8100 1.8000 1.8000 1.7800 1.6800 4.72% QoQ % -1.10% 0.55% 0.56% 0.00% 1.12% 5.95% - Horiz. % 107.14% 108.33% 107.74% 107.14% 107.14% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 525.78 348.36 161.39 688.11 492.55 302.32 140.56 141.55% QoQ % 50.93% 115.85% -76.55% 39.70% 62.92% 115.08% - Horiz. % 374.06% 247.84% 114.82% 489.55% 350.42% 215.08% 100.00%
EPS 6.89 4.46 0.85 10.49 7.01 3.38 0.24 843.36% QoQ % 54.48% 424.71% -91.90% 49.64% 107.40% 1,308.33% - Horiz. % 2,870.83% 1,858.33% 354.17% 4,370.83% 2,920.83% 1,408.33% 100.00%
DPS 0.00 0.00 0.00 1.97 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7484 1.7962 1.7873 1.7774 1.7777 1.7586 1.6929 2.18% QoQ % -2.66% 0.50% 0.56% -0.02% 1.09% 3.88% - Horiz. % 103.28% 106.10% 105.58% 104.99% 105.01% 103.88% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.8000 0.8150 0.9150 0.9550 0.6950 0.5750 0.5750 -
P/RPS 0.15 0.23 0.56 0.14 0.14 0.19 0.41 -48.94% QoQ % -34.78% -58.93% 300.00% 0.00% -26.32% -53.66% - Horiz. % 36.59% 56.10% 136.59% 34.15% 34.15% 46.34% 100.00%
P/EPS 11.27 18.05 106.68 8.99 9.79 16.79 239.58 -87.04% QoQ % -37.56% -83.08% 1,086.65% -8.17% -41.69% -92.99% - Horiz. % 4.70% 7.53% 44.53% 3.75% 4.09% 7.01% 100.00%
EY 8.87 5.54 0.94 11.12 10.21 5.96 0.42 668.32% QoQ % 60.11% 489.36% -91.55% 8.91% 71.31% 1,319.05% - Horiz. % 2,111.90% 1,319.05% 223.81% 2,647.62% 2,430.95% 1,419.05% 100.00%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.44 0.45 0.51 0.53 0.39 0.32 0.34 18.81% QoQ % -2.22% -11.76% -3.77% 35.90% 21.87% -5.88% - Horiz. % 129.41% 132.35% 150.00% 155.88% 114.71% 94.12% 100.00%
Price Multiplier on Announcement Date 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 30/04/18 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 -
Price 0.7200 0.8050 1.0200 1.0700 0.8950 0.5700 0.7250 -
P/RPS 0.13 0.23 0.62 0.15 0.18 0.19 0.52 -60.42% QoQ % -43.48% -62.90% 313.33% -16.67% -5.26% -63.46% - Horiz. % 25.00% 44.23% 119.23% 28.85% 34.62% 36.54% 100.00%
P/EPS 10.14 17.83 118.92 10.07 12.61 16.64 302.08 -89.66% QoQ % -43.13% -85.01% 1,080.93% -20.14% -24.22% -94.49% - Horiz. % 3.36% 5.90% 39.37% 3.33% 4.17% 5.51% 100.00%
EY 9.86 5.61 0.84 9.93 7.93 6.01 0.33 868.90% QoQ % 75.76% 567.86% -91.54% 25.22% 31.95% 1,721.21% - Horiz. % 2,987.88% 1,700.00% 254.55% 3,009.09% 2,403.03% 1,821.21% 100.00%
DY 0.00 0.00 0.00 1.87 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.40 0.44 0.56 0.59 0.50 0.32 0.43 -4.72% QoQ % -9.09% -21.43% -5.08% 18.00% 56.25% -25.58% - Horiz. % 93.02% 102.33% 130.23% 137.21% 116.28% 74.42% 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-Q4_Bursa.pdf 
