[NYLEX] QoQ Cumulative Quarter Result on 31-Aug-2016 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -95.79%
YoY- -72.53%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Cumulative Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Revenue 1,337,256 957,209 587,512 273,158 1,197,450 906,435 650,077 61.67%
PBT 36,154 25,959 13,688 3,065 20,512 11,724 8,942 153.57%
Tax -12,393 -10,267 -6,143 -1,997 -9,335 -7,507 -5,593 69.88%
NP 23,761 15,692 7,545 1,068 11,177 4,217 3,349 268.79%
-
NP to SH 20,386 13,622 6,575 470 11,154 4,669 3,880 201.92%
-
Tax Rate 34.28% 39.55% 44.88% 65.15% 45.51% 64.03% 62.55% -
Total Cost 1,313,495 941,517 579,967 272,090 1,186,273 902,218 646,728 60.30%
-
Net Worth 345,421 345,475 341,761 328,999 323,639 322,199 324,298 4.29%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Div 3,838 - - - 3,852 - - -
Div Payout % 18.83% - - - 34.54% - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Net Worth 345,421 345,475 341,761 328,999 323,639 322,199 324,298 4.29%
NOSH 194,337 194,337 194,337 195,833 192,642 192,933 193,034 0.44%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
NP Margin 1.78% 1.64% 1.28% 0.39% 0.93% 0.47% 0.52% -
ROE 5.90% 3.94% 1.92% 0.14% 3.45% 1.45% 1.20% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 696.85 498.73 305.99 139.48 621.59 469.82 336.77 62.30%
EPS 10.62 7.09 3.42 0.24 5.79 2.42 2.01 203.04%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.80 1.80 1.78 1.68 1.68 1.67 1.68 4.70%
Adjusted Per Share Value based on latest NOSH - 195,833
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
RPS 743.80 532.41 326.78 151.93 666.04 504.17 361.58 61.67%
EPS 11.34 7.58 3.66 0.26 6.20 2.60 2.16 201.76%
DPS 2.13 0.00 0.00 0.00 2.14 0.00 0.00 -
NAPS 1.9213 1.9216 1.9009 1.8299 1.8001 1.7921 1.8038 4.29%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 -
Price 0.955 0.695 0.575 0.575 0.54 0.59 0.585 -
P/RPS 0.14 0.14 0.19 0.41 0.09 0.13 0.17 -12.13%
P/EPS 8.99 9.79 16.79 239.58 9.33 24.38 29.10 -54.26%
EY 11.12 10.21 5.96 0.42 10.72 4.10 3.44 118.46%
DY 2.09 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.53 0.39 0.32 0.34 0.32 0.35 0.35 31.83%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 CAGR
Date 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 -
Price 1.07 0.895 0.57 0.725 0.525 0.575 0.62 -
P/RPS 0.15 0.18 0.19 0.52 0.08 0.12 0.18 -11.43%
P/EPS 10.07 12.61 16.64 302.08 9.07 23.76 30.85 -52.55%
EY 9.93 7.93 6.01 0.33 11.03 4.21 3.24 110.85%
DY 1.87 0.00 0.00 0.00 3.81 0.00 0.00 -
P/NAPS 0.59 0.50 0.32 0.43 0.31 0.34 0.37 36.45%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment