[NYLEX] YoY TTM Result on 2016-02-29 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 1,604,663 1,401,829 1,248,224 1,230,569 1,325,376 1,630,706 1,721,883 -1.17% YoY % 14.47% 12.31% 1.43% -7.15% -18.72% -5.30% - Horiz. % 93.19% 81.41% 72.49% 71.47% 76.97% 94.70% 100.00%
PBT 11,309 32,298 34,747 18,516 14,081 17,880 17,386 -6.91% YoY % -64.99% -7.05% 87.66% 31.50% -21.25% 2.84% - Horiz. % 65.05% 185.77% 199.86% 106.50% 80.99% 102.84% 100.00%
Tax -8,888 -10,028 -12,095 -13,293 -11,190 -8,064 -7,788 2.23% YoY % 11.37% 17.09% 9.01% -18.79% -38.76% -3.54% - Horiz. % 114.12% 128.76% 155.30% 170.69% 143.68% 103.54% 100.00%
NP 2,421 22,270 22,652 5,223 2,891 9,816 9,598 -20.50% YoY % -89.13% -1.69% 333.70% 80.66% -70.55% 2.27% - Horiz. % 25.22% 232.03% 236.01% 54.42% 30.12% 102.27% 100.00%
NP to SH 2,233 20,162 20,107 6,911 4,215 10,757 10,172 -22.32% YoY % -88.92% 0.27% 190.94% 63.96% -60.82% 5.75% - Horiz. % 21.95% 198.21% 197.67% 67.94% 41.44% 105.75% 100.00%
Tax Rate 78.59 % 31.05 % 34.81 % 71.79 % 79.47 % 45.10 % 44.79 % 9.82% YoY % 153.11% -10.80% -51.51% -9.66% 76.21% 0.69% - Horiz. % 175.46% 69.32% 77.72% 160.28% 177.43% 100.69% 100.00%
Total Cost 1,602,242 1,379,559 1,225,572 1,225,346 1,322,485 1,620,890 1,712,285 -1.10% YoY % 16.14% 12.56% 0.02% -7.35% -18.41% -5.34% - Horiz. % 93.57% 80.57% 71.58% 71.56% 77.24% 94.66% 100.00%
Net Worth 333,910 339,774 345,475 321,373 297,787 291,370 283,893 2.74% YoY % -1.73% -1.65% 7.50% 7.92% 2.20% 2.63% - Horiz. % 117.62% 119.68% 121.69% 113.20% 104.89% 102.63% 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 5,599 3,838 3,848 3,865 5,806 3,853 3,878 6.31% YoY % 45.91% -0.28% -0.44% -33.42% 50.67% -0.65% - Horiz. % 144.38% 98.95% 99.22% 99.66% 149.69% 99.35% 100.00%
Div Payout % 250.78 % 19.04 % 19.14 % 55.93 % 137.75 % 35.82 % 38.13 % 36.86% YoY % 1,217.12% -0.52% -65.78% -59.40% 284.56% -6.06% - Horiz. % 657.70% 49.93% 50.20% 146.68% 361.26% 93.94% 100.00%
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 333,910 339,774 345,475 321,373 297,787 291,370 283,893 2.74% YoY % -1.73% -1.65% 7.50% 7.92% 2.20% 2.63% - Horiz. % 117.62% 119.68% 121.69% 113.20% 104.89% 102.63% 100.00%
NOSH 184,481 188,763 191,930 192,439 192,121 192,960 193,124 -0.76% YoY % -2.27% -1.65% -0.26% 0.17% -0.43% -0.09% - Horiz. % 95.52% 97.74% 99.38% 99.64% 99.48% 99.91% 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 0.15 % 1.59 % 1.81 % 0.42 % 0.22 % 0.60 % 0.56 % -19.70% YoY % -90.57% -12.15% 330.95% 90.91% -63.33% 7.14% - Horiz. % 26.79% 283.93% 323.21% 75.00% 39.29% 107.14% 100.00%
ROE 0.67 % 5.93 % 5.82 % 2.15 % 1.42 % 3.69 % 3.58 % -24.36% YoY % -88.70% 1.89% 170.70% 51.41% -61.52% 3.07% - Horiz. % 18.72% 165.64% 162.57% 60.06% 39.66% 103.07% 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 869.83 742.64 650.35 639.46 689.86 845.10 891.59 -0.41% YoY % 17.13% 14.19% 1.70% -7.31% -18.37% -5.21% - Horiz. % 97.56% 83.29% 72.94% 71.72% 77.37% 94.79% 100.00%
EPS 1.21 10.68 10.48 3.59 2.19 5.57 5.27 -21.74% YoY % -88.67% 1.91% 191.92% 63.93% -60.68% 5.69% - Horiz. % 22.96% 202.66% 198.86% 68.12% 41.56% 105.69% 100.00%
DPS 3.00 2.00 2.01 2.00 3.00 2.00 2.00 6.99% YoY % 50.00% -0.50% 0.50% -33.33% 50.00% 0.00% - Horiz. % 150.00% 100.00% 100.50% 100.00% 150.00% 100.00% 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 825.71 721.34 642.30 633.21 682.00 839.11 886.03 -1.17% YoY % 14.47% 12.31% 1.44% -7.15% -18.72% -5.30% - Horiz. % 93.19% 81.41% 72.49% 71.47% 76.97% 94.70% 100.00%
EPS 1.15 10.37 10.35 3.56 2.17 5.54 5.23 -22.30% YoY % -88.91% 0.19% 190.73% 64.06% -60.83% 5.93% - Horiz. % 21.99% 198.28% 197.90% 68.07% 41.49% 105.93% 100.00%
DPS 2.88 1.97 1.98 1.99 2.99 1.98 2.00 6.26% YoY % 46.19% -0.51% -0.50% -33.44% 51.01% -1.00% - Horiz. % 144.00% 98.50% 99.00% 99.50% 149.50% 99.00% 100.00%
NAPS 1.7182 1.7484 1.7777 1.6537 1.5323 1.4993 1.4608 2.74% YoY % -1.73% -1.65% 7.50% 7.92% 2.20% 2.64% - Horiz. % 117.62% 119.69% 121.69% 113.21% 104.89% 102.64% 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 0.11 0.09 0.09 0.07 0.05 8.14% YoY % -27.27% 0.00% 22.22% 0.00% 28.57% 40.00% - Horiz. % 160.00% 220.00% 220.00% 180.00% 180.00% 140.00% 100.00%
P/EPS 55.77 7.49 6.63 16.43 27.12 10.22 8.92 35.71% YoY % 644.59% 12.97% -59.65% -39.42% 165.36% 14.57% - Horiz. % 625.22% 83.97% 74.33% 184.19% 304.04% 114.57% 100.00%
EY 1.79 13.35 15.07 6.09 3.69 9.78 11.21 -26.33% YoY % -86.59% -11.41% 147.45% 65.04% -62.27% -12.76% - Horiz. % 15.97% 119.09% 134.43% 54.33% 32.92% 87.24% 100.00%
DY 4.44 2.50 2.89 3.39 5.04 3.51 4.26 0.69% YoY % 77.60% -13.49% -14.75% -32.74% 43.59% -17.61% - Horiz. % 104.23% 58.69% 67.84% 79.58% 118.31% 82.39% 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 0.14 0.09 0.09 0.08 0.05 8.14% YoY % -20.00% -28.57% 55.56% 0.00% 12.50% 60.00% - Horiz. % 160.00% 200.00% 280.00% 180.00% 180.00% 160.00% 100.00%
P/EPS 54.94 6.74 8.54 16.01 28.49 12.02 8.92 35.37% YoY % 715.13% -21.08% -46.66% -43.80% 137.02% 34.75% - Horiz. % 615.92% 75.56% 95.74% 179.48% 319.39% 134.75% 100.00%
EY 1.82 14.83 11.71 6.25 3.51 8.32 11.21 -26.13% YoY % -87.73% 26.64% 87.36% 78.06% -57.81% -25.78% - Horiz. % 16.24% 132.29% 104.46% 55.75% 31.31% 74.22% 100.00%
DY 4.51 2.78 2.24 3.48 4.80 2.99 4.26 0.95% YoY % 62.23% 24.11% -35.63% -27.50% 60.54% -29.81% - Horiz. % 105.87% 65.26% 52.58% 81.69% 112.68% 70.19% 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 
