[NYLEX] QoQ TTM Result on 2017-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 1,401,829 1,426,745 1,377,739 1,337,256 1,248,224 1,134,885 1,147,790 14.30% QoQ % -1.75% 3.56% 3.03% 7.13% 9.99% -1.12% - Horiz. % 122.13% 124.30% 120.03% 116.51% 108.75% 98.88% 100.00%
PBT 32,298 37,137 36,759 36,154 34,747 25,258 20,409 35.92% QoQ % -13.03% 1.03% 1.67% 4.05% 37.57% 23.76% - Horiz. % 158.25% 181.96% 180.11% 177.15% 170.25% 123.76% 100.00%
Tax -10,028 -11,672 -12,497 -12,393 -12,095 -9,885 -9,251 5.54% QoQ % 14.08% 6.60% -0.84% -2.46% -22.36% -6.85% - Horiz. % 108.40% 126.17% 135.09% 133.96% 130.74% 106.85% 100.00%
NP 22,270 25,465 24,262 23,761 22,652 15,373 11,158 58.72% QoQ % -12.55% 4.96% 2.11% 4.90% 47.35% 37.78% - Horiz. % 199.59% 228.22% 217.44% 212.95% 203.01% 137.78% 100.00%
NP to SH 20,162 22,469 21,562 20,386 20,107 13,849 9,913 60.74% QoQ % -10.27% 4.21% 5.77% 1.39% 45.19% 39.71% - Horiz. % 203.39% 226.66% 217.51% 205.65% 202.83% 139.71% 100.00%
Tax Rate 31.05 % 31.43 % 34.00 % 34.28 % 34.81 % 39.14 % 45.33 % -22.35% QoQ % -1.21% -7.56% -0.82% -1.52% -11.06% -13.66% - Horiz. % 68.50% 69.34% 75.01% 75.62% 76.79% 86.34% 100.00%
Total Cost 1,379,559 1,401,280 1,353,477 1,313,495 1,225,572 1,119,512 1,136,632 13.82% QoQ % -1.55% 3.53% 3.04% 7.17% 9.47% -1.51% - Horiz. % 121.37% 123.28% 119.08% 115.56% 107.82% 98.49% 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 3,838 3,838 3,838 3,848 3,848 3,848 -0.19% QoQ % 0.00% 0.00% 0.00% -0.28% 0.00% 0.00% - Horiz. % 99.72% 99.72% 99.72% 99.72% 100.00% 100.00% 100.00%
Div Payout % 19.04 % 17.08 % 17.80 % 18.83 % 19.14 % 27.79 % 38.82 % -37.89% QoQ % 11.48% -4.04% -5.47% -1.62% -31.13% -28.41% - Horiz. % 49.05% 44.00% 45.85% 48.51% 49.30% 71.59% 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 1.59 % 1.78 % 1.76 % 1.78 % 1.81 % 1.35 % 0.97 % 39.15% QoQ % -10.67% 1.14% -1.12% -1.66% 34.07% 39.18% - Horiz. % 163.92% 183.51% 181.44% 183.51% 186.60% 139.18% 100.00%
ROE 5.93 % 6.44 % 6.21 % 5.90 % 5.82 % 4.05 % 3.01 % 57.35% QoQ % -7.92% 3.70% 5.25% 1.37% 43.70% 34.55% - Horiz. % 197.01% 213.95% 206.31% 196.01% 193.36% 134.55% 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 742.64 743.87 717.94 696.85 650.35 591.08 586.11 17.14% QoQ % -0.17% 3.61% 3.03% 7.15% 10.03% 0.85% - Horiz. % 126.71% 126.92% 122.49% 118.89% 110.96% 100.85% 100.00%
EPS 10.68 11.71 11.24 10.62 10.48 7.21 5.06 64.77% QoQ % -8.80% 4.18% 5.84% 1.34% 45.35% 42.49% - Horiz. % 211.07% 231.42% 222.13% 209.88% 207.11% 142.49% 100.00%
DPS 2.00 2.00 2.00 2.00 2.01 2.00 2.00 - QoQ % 0.00% 0.00% 0.00% -0.50% 0.50% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.50% 100.00% 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 721.34 734.16 708.94 688.11 642.30 583.98 590.62 14.30% QoQ % -1.75% 3.56% 3.03% 7.13% 9.99% -1.12% - Horiz. % 122.13% 124.30% 120.03% 116.51% 108.75% 98.88% 100.00%
EPS 10.37 11.56 11.10 10.49 10.35 7.13 5.10 60.71% QoQ % -10.29% 4.14% 5.82% 1.35% 45.16% 39.80% - Horiz. % 203.33% 226.67% 217.65% 205.69% 202.94% 139.80% 100.00%
DPS 1.97 1.97 1.97 1.97 1.98 1.98 1.98 -0.34% QoQ % 0.00% 0.00% 0.00% -0.51% 0.00% 0.00% - Horiz. % 99.49% 99.49% 99.49% 99.49% 100.00% 100.00% 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 0.11 0.11 0.13 0.14 0.11 0.10 0.10 6.58% QoQ % 0.00% -15.38% -7.14% 27.27% 10.00% 0.00% - Horiz. % 110.00% 110.00% 130.00% 140.00% 110.00% 100.00% 100.00%
P/EPS 7.49 6.96 8.14 8.99 6.63 7.97 11.36 -24.30% QoQ % 7.61% -14.50% -9.45% 35.60% -16.81% -29.84% - Horiz. % 65.93% 61.27% 71.65% 79.14% 58.36% 70.16% 100.00%
EY 13.35 14.37 12.28 11.12 15.07 12.54 8.80 32.13% QoQ % -7.10% 17.02% 10.43% -26.21% 20.18% 42.50% - Horiz. % 151.70% 163.30% 139.55% 126.36% 171.25% 142.50% 100.00%
DY 2.50 2.45 2.19 2.09 2.89 3.48 3.48 -19.84% QoQ % 2.04% 11.87% 4.78% -27.68% -16.95% 0.00% - Horiz. % 71.84% 70.40% 62.93% 60.06% 83.05% 100.00% 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 0.10 0.11 0.14 0.15 0.14 0.10 0.12 -11.47% QoQ % -9.09% -21.43% -6.67% 7.14% 40.00% -16.67% - Horiz. % 83.33% 91.67% 116.67% 125.00% 116.67% 83.33% 100.00%
P/EPS 6.74 6.87 9.08 10.07 8.54 7.90 14.32 -39.58% QoQ % -1.89% -24.34% -9.83% 17.92% 8.10% -44.83% - Horiz. % 47.07% 47.97% 63.41% 70.32% 59.64% 55.17% 100.00%
EY 14.83 14.55 11.02 9.93 11.71 12.65 6.98 65.50% QoQ % 1.92% 32.03% 10.98% -15.20% -7.43% 81.23% - Horiz. % 212.46% 208.45% 157.88% 142.26% 167.77% 181.23% 100.00%
DY 2.78 2.48 1.96 1.87 2.24 3.51 2.76 0.48% QoQ % 12.10% 26.53% 4.81% -16.52% -36.18% 27.17% - Horiz. % 100.72% 89.86% 71.01% 67.75% 81.16% 127.17% 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 
