[NYLEX] QoQ Quarter Result on 2016-02-29 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 314,354 273,158 291,015 256,358 327,259 322,818 324,134 -2.02% QoQ % 15.08% -6.14% 13.52% -21.67% 1.38% -0.41% - Horiz. % 96.98% 84.27% 89.78% 79.09% 100.96% 99.59% 100.00%
PBT 10,623 3,065 8,788 2,782 5,774 3,168 6,792 34.63% QoQ % 246.59% -65.12% 215.89% -51.82% 82.26% -53.36% - Horiz. % 156.40% 45.13% 129.39% 40.96% 85.01% 46.64% 100.00%
Tax -4,146 -1,997 -1,828 -1,914 -3,512 -2,081 -5,786 -19.88% QoQ % -107.61% -9.25% 4.49% 45.50% -68.77% 64.03% - Horiz. % 71.66% 34.51% 31.59% 33.08% 60.70% 35.97% 100.00%
NP 6,477 1,068 6,960 868 2,262 1,087 1,006 244.91% QoQ % 506.46% -84.66% 701.84% -61.63% 108.10% 8.05% - Horiz. % 643.84% 106.16% 691.85% 86.28% 224.85% 108.05% 100.00%
NP to SH 6,105 470 6,485 789 2,169 1,711 2,242 94.64% QoQ % 1,198.94% -92.75% 721.93% -63.62% 26.77% -23.68% - Horiz. % 272.30% 20.96% 289.25% 35.19% 96.74% 76.32% 100.00%
Tax Rate 39.03 % 65.15 % 20.80 % 68.80 % 60.82 % 65.69 % 85.19 % -40.49% QoQ % -40.09% 213.22% -69.77% 13.12% -7.41% -22.89% - Horiz. % 45.82% 76.48% 24.42% 80.76% 71.39% 77.11% 100.00%
Total Cost 307,877 272,090 284,055 255,490 324,997 321,731 323,128 -3.16% QoQ % 13.15% -4.21% 11.18% -21.39% 1.02% -0.43% - Horiz. % 95.28% 84.21% 87.91% 79.07% 100.58% 99.57% 100.00%
Net Worth 341,761 328,999 323,287 321,373 322,470 317,207 301,510 8.69% QoQ % 3.88% 1.77% 0.60% -0.34% 1.66% 5.21% - Horiz. % 113.35% 109.12% 107.22% 106.59% 106.95% 105.21% 100.00%
Dividend 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - 3,848 - - - 3,865 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.56% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 59.35 % - % - % - % 172.41 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 34.42% 0.00% 0.00% 0.00% 100.00%
Equity 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 341,761 328,999 323,287 321,373 322,470 317,207 301,510 8.69% QoQ % 3.88% 1.77% 0.60% -0.34% 1.66% 5.21% - Horiz. % 113.35% 109.12% 107.22% 106.59% 106.95% 105.21% 100.00%
NOSH 192,000 195,833 192,433 192,439 191,946 192,247 193,275 -0.44% QoQ % -1.96% 1.77% -0.00% 0.26% -0.16% -0.53% - Horiz. % 99.34% 101.32% 99.56% 99.57% 99.31% 99.47% 100.00%
Ratio Analysis 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 2.06 % 0.39 % 2.39 % 0.34 % 0.69 % 0.34 % 0.31 % 252.24% QoQ % 428.21% -83.68% 602.94% -50.72% 102.94% 9.68% - Horiz. % 664.52% 125.81% 770.97% 109.68% 222.58% 109.68% 100.00%
ROE 1.79 % 0.14 % 2.01 % 0.25 % 0.67 % 0.54 % 0.74 % 79.91% QoQ % 1,178.57% -93.03% 704.00% -62.69% 24.07% -27.03% - Horiz. % 241.89% 18.92% 271.62% 33.78% 90.54% 72.97% 100.00%
Per Share 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 163.73 139.48 151.23 133.22 170.49 167.92 167.71 -1.58% QoQ % 17.39% -7.77% 13.52% -21.86% 1.53% 0.13% - Horiz. % 97.63% 83.17% 90.17% 79.43% 101.66% 100.13% 100.00%
EPS 3.18 0.24 3.37 0.41 1.13 0.89 1.16 95.52% QoQ % 1,225.00% -92.88% 721.95% -63.72% 26.97% -23.28% - Horiz. % 274.14% 20.69% 290.52% 35.34% 97.41% 76.72% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7800 1.6800 1.6800 1.6700 1.6800 1.6500 1.5600 9.17% QoQ % 5.95% 0.00% 0.60% -0.60% 1.82% 5.77% - Horiz. % 114.10% 107.69% 107.69% 107.05% 107.69% 105.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 161.76 140.56 149.75 131.91 168.40 166.11 166.79 -2.02% QoQ % 15.08% -6.14% 13.52% -21.67% 1.38% -0.41% - Horiz. % 96.98% 84.27% 89.78% 79.09% 100.97% 99.59% 100.00%
EPS 3.14 0.24 3.34 0.41 1.12 0.88 1.15 95.00% QoQ % 1,208.33% -92.81% 714.63% -63.39% 27.27% -23.48% - Horiz. % 273.04% 20.87% 290.43% 35.65% 97.39% 76.52% 100.00%
DPS 0.00 0.00 1.98 0.00 0.00 0.00 1.99 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 99.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.7586 1.6929 1.6635 1.6537 1.6593 1.6323 1.5515 8.69% QoQ % 3.88% 1.77% 0.59% -0.34% 1.65% 5.21% - Horiz. % 113.35% 109.11% 107.22% 106.59% 106.95% 105.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.5750 0.5750 0.5400 0.5900 0.5850 0.4900 0.5550 -
P/RPS 0.35 0.41 0.36 0.44 0.34 0.29 0.33 3.99% QoQ % -14.63% 13.89% -18.18% 29.41% 17.24% -12.12% - Horiz. % 106.06% 124.24% 109.09% 133.33% 103.03% 87.88% 100.00%
P/EPS 18.08 239.58 16.02 143.90 51.77 55.06 47.84 -47.63% QoQ % -92.45% 1,395.51% -88.87% 177.96% -5.98% 15.09% - Horiz. % 37.79% 500.79% 33.49% 300.79% 108.21% 115.09% 100.00%
EY 5.53 0.42 6.24 0.69 1.93 1.82 2.09 90.96% QoQ % 1,216.67% -93.27% 804.35% -64.25% 6.04% -12.92% - Horiz. % 264.59% 20.10% 298.56% 33.01% 92.34% 87.08% 100.00%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 102.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.34 0.32 0.35 0.35 0.30 0.36 -7.53% QoQ % -5.88% 6.25% -8.57% 0.00% 16.67% -16.67% - Horiz. % 88.89% 94.44% 88.89% 97.22% 97.22% 83.33% 100.00%
Price Multiplier on Announcement Date 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 -
Price 0.5700 0.7250 0.5250 0.5750 0.6200 0.5650 0.5600 -
P/RPS 0.35 0.52 0.35 0.43 0.36 0.34 0.33 3.99% QoQ % -32.69% 48.57% -18.60% 19.44% 5.88% 3.03% - Horiz. % 106.06% 157.58% 106.06% 130.30% 109.09% 103.03% 100.00%
P/EPS 17.93 302.08 15.58 140.24 54.87 63.48 48.28 -48.24% QoQ % -94.06% 1,838.90% -88.89% 155.59% -13.56% 31.48% - Horiz. % 37.14% 625.68% 32.27% 290.47% 113.65% 131.48% 100.00%
EY 5.58 0.33 6.42 0.71 1.82 1.58 2.07 93.34% QoQ % 1,590.91% -94.86% 804.23% -60.99% 15.19% -23.67% - Horiz. % 269.57% 15.94% 310.14% 34.30% 87.92% 76.33% 100.00%
DY 0.00 0.00 3.81 0.00 0.00 0.00 3.57 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 106.72% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.32 0.43 0.31 0.34 0.37 0.34 0.36 -7.53% QoQ % -25.58% 38.71% -8.82% -8.11% 8.82% -5.56% - Horiz. % 88.89% 119.44% 86.11% 94.44% 102.78% 94.44% 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_FY2016-Q3_Bursa.pdf 
