[NYLEX] YoY Annualized Quarter Result on 2016-02-29 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 1,573,426 1,362,376 1,276,278 1,208,580 1,264,804 1,585,673 1,716,232 -1.44% YoY % 15.49% 6.75% 5.60% -4.45% -20.24% -7.61% - Horiz. % 91.68% 79.38% 74.37% 70.42% 73.70% 92.39% 100.00%
PBT 3,781 29,470 34,612 15,632 15,454 19,068 16,262 -21.57% YoY % -87.17% -14.85% 121.42% 1.15% -18.95% 17.25% - Horiz. % 23.25% 181.22% 212.83% 96.12% 95.03% 117.25% 100.00%
Tax -8,385 -10,536 -13,689 -10,009 -9,850 -7,766 -8,685 -0.58% YoY % 20.41% 23.03% -36.77% -1.61% -26.83% 10.58% - Horiz. % 96.55% 121.31% 157.61% 115.24% 113.42% 89.42% 100.00%
NP -4,604 18,934 20,922 5,622 5,604 11,301 7,577 - YoY % -124.32% -9.50% 272.11% 0.33% -50.41% 49.15% - Horiz. % -60.76% 249.89% 276.12% 74.20% 73.96% 149.15% 100.00%
NP to SH -4,616 17,864 18,162 6,225 6,858 11,850 7,848 - YoY % -125.84% -1.64% 191.75% -9.23% -42.12% 51.00% - Horiz. % -58.82% 227.62% 231.43% 79.32% 87.39% 151.00% 100.00%
Tax Rate 221.76 % 35.75 % 39.55 % 64.03 % 63.74 % 40.73 % 53.41 % 26.76% YoY % 520.31% -9.61% -38.23% 0.45% 56.49% -23.74% - Horiz. % 415.20% 66.94% 74.05% 119.88% 119.34% 76.26% 100.00%
Total Cost 1,578,030 1,343,441 1,255,356 1,202,957 1,259,200 1,574,372 1,708,654 -1.32% YoY % 17.46% 7.02% 4.36% -4.47% -20.02% -7.86% - Horiz. % 92.36% 78.63% 73.47% 70.40% 73.70% 92.14% 100.00%
Net Worth 333,910 339,774 345,475 322,199 298,621 291,125 284,619 2.70% YoY % -1.73% -1.65% 7.22% 7.90% 2.57% 2.29% - Horiz. % 117.32% 119.38% 121.38% 113.20% 104.92% 102.29% 100.00%
Dividend 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div 2,459 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 333,910 339,774 345,475 322,199 298,621 291,125 284,619 2.70% YoY % -1.73% -1.65% 7.22% 7.90% 2.57% 2.29% - Horiz. % 117.32% 119.38% 121.38% 113.20% 104.92% 102.29% 100.00%
NOSH 184,481 188,763 191,930 192,933 192,659 192,798 193,618 -0.80% YoY % -2.27% -1.65% -0.52% 0.14% -0.07% -0.42% - Horiz. % 95.28% 97.49% 99.13% 99.65% 99.50% 99.58% 100.00%
Ratio Analysis 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin -0.29 % 1.39 % 1.64 % 0.47 % 0.44 % 0.71 % 0.44 % - YoY % -120.86% -15.24% 248.94% 6.82% -38.03% 61.36% - Horiz. % -65.91% 315.91% 372.73% 106.82% 100.00% 161.36% 100.00%
ROE -1.38 % 5.26 % 5.26 % 1.93 % 2.30 % 4.07 % 2.76 % - YoY % -126.24% 0.00% 172.54% -16.09% -43.49% 47.46% - Horiz. % -50.00% 190.58% 190.58% 69.93% 83.33% 147.46% 100.00%
Per Share 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 852.89 721.74 664.97 626.42 656.50 822.45 886.40 -0.64% YoY % 18.17% 8.54% 6.15% -4.58% -20.18% -7.21% - Horiz. % 96.22% 81.42% 75.02% 70.67% 74.06% 92.79% 100.00%
EPS -2.48 9.36 9.45 3.23 3.56 6.15 4.05 - YoY % -126.50% -0.95% 192.57% -9.27% -42.11% 51.85% - Horiz. % -61.23% 231.11% 233.33% 79.75% 87.90% 151.85% 100.00%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.8100 1.8000 1.8000 1.6700 1.5500 1.5100 1.4700 3.53% YoY % 0.56% 0.00% 7.78% 7.74% 2.65% 2.72% - Horiz. % 123.13% 122.45% 122.45% 113.61% 105.44% 102.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 809.64 701.04 656.73 621.90 650.83 815.94 883.12 -1.44% YoY % 15.49% 6.75% 5.60% -4.45% -20.24% -7.61% - Horiz. % 91.68% 79.38% 74.36% 70.42% 73.70% 92.39% 100.00%
EPS -2.38 9.19 9.35 3.20 3.53 6.10 4.04 - YoY % -125.90% -1.71% 192.19% -9.35% -42.13% 50.99% - Horiz. % -58.91% 227.48% 231.44% 79.21% 87.38% 150.99% 100.00%
DPS 1.27 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 1.7182 1.7484 1.7777 1.6579 1.5366 1.4980 1.4646 2.70% YoY % -1.73% -1.65% 7.23% 7.89% 2.58% 2.28% - Horiz. % 117.32% 119.38% 121.38% 113.20% 104.92% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.6750 0.8000 0.6950 0.5900 0.5950 0.5700 0.4700 -
P/RPS 0.08 0.11 0.10 0.09 0.09 0.07 0.05 8.14% YoY % -27.27% 10.00% 11.11% 0.00% 28.57% 40.00% - Horiz. % 160.00% 220.00% 200.00% 180.00% 180.00% 140.00% 100.00%
P/EPS -26.98 8.45 7.34 18.29 16.71 9.27 11.60 - YoY % -419.29% 15.12% -59.87% 9.46% 80.26% -20.09% - Horiz. % -232.59% 72.84% 63.28% 157.67% 144.05% 79.91% 100.00%
EY -3.71 11.83 13.62 5.47 5.98 10.78 8.62 - YoY % -131.36% -13.14% 148.99% -8.53% -44.53% 25.06% - Horiz. % -43.04% 137.24% 158.00% 63.46% 69.37% 125.06% 100.00%
DY 1.98 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.37 0.44 0.39 0.35 0.38 0.38 0.32 2.45% YoY % -15.91% 12.82% 11.43% -7.89% 0.00% 18.75% - Horiz. % 115.62% 137.50% 121.88% 109.38% 118.75% 118.75% 100.00%
Price Multiplier on Announcement Date 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 26/04/19 30/04/18 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.6650 0.7200 0.8950 0.5750 0.6250 0.6700 0.4700 -
P/RPS 0.08 0.10 0.13 0.09 0.10 0.08 0.05 8.14% YoY % -20.00% -23.08% 44.44% -10.00% 25.00% 60.00% - Horiz. % 160.00% 200.00% 260.00% 180.00% 200.00% 160.00% 100.00%
P/EPS -26.58 7.61 9.46 17.82 17.56 10.90 11.60 - YoY % -449.28% -19.56% -46.91% 1.48% 61.10% -6.03% - Horiz. % -229.14% 65.60% 81.55% 153.62% 151.38% 93.97% 100.00%
EY -3.76 13.14 10.57 5.61 5.70 9.17 8.62 - YoY % -128.61% 24.31% 88.41% -1.58% -37.84% 6.38% - Horiz. % -43.62% 152.44% 122.62% 65.08% 66.13% 106.38% 100.00%
DY 2.01 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 0.37 0.40 0.50 0.34 0.40 0.44 0.32 2.45% YoY % -7.50% -20.00% 47.06% -15.00% -9.09% 37.50% - Horiz. % 115.62% 125.00% 156.25% 106.25% 125.00% 137.50% 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 
