[NYLEX] QoQ TTM Result on 28-Feb-2017 [#3]

Announcement Date
26-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
28-Feb-2017 [#3]
Profit Trend
QoQ- 45.19%
YoY- 190.94%
Quarter Report
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 1,426,745 1,377,739 1,337,256 1,248,224 1,134,885 1,147,790 1,197,450 12.37%
PBT 37,137 36,759 36,154 34,747 25,258 20,409 20,512 48.49%
Tax -11,672 -12,497 -12,393 -12,095 -9,885 -9,251 -9,335 16.04%
NP 25,465 24,262 23,761 22,652 15,373 11,158 11,177 73.05%
-
NP to SH 22,469 21,562 20,386 20,107 13,849 9,913 11,154 59.43%
-
Tax Rate 31.43% 34.00% 34.28% 34.81% 39.14% 45.33% 45.51% -
Total Cost 1,401,280 1,353,477 1,313,495 1,225,572 1,119,512 1,136,632 1,186,273 11.73%
-
Net Worth 349,075 347,340 345,421 345,475 341,761 328,999 323,287 5.24%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 3,838 3,838 3,838 3,848 3,848 3,848 3,848 -0.17%
Div Payout % 17.08% 17.80% 18.83% 19.14% 27.79% 38.82% 34.50% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 349,075 347,340 345,421 345,475 341,761 328,999 323,287 5.24%
NOSH 194,337 194,337 194,337 194,337 194,337 195,833 192,433 0.65%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 1.78% 1.76% 1.78% 1.81% 1.35% 0.97% 0.93% -
ROE 6.44% 6.21% 5.90% 5.82% 4.05% 3.01% 3.45% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 743.87 717.94 696.85 650.35 591.08 586.11 622.27 12.62%
EPS 11.71 11.24 10.62 10.48 7.21 5.06 5.80 59.67%
DPS 2.00 2.00 2.00 2.01 2.00 2.00 2.00 0.00%
NAPS 1.82 1.81 1.80 1.80 1.78 1.68 1.68 5.47%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 734.16 708.94 688.11 642.30 583.98 590.62 616.17 12.37%
EPS 11.56 11.10 10.49 10.35 7.13 5.10 5.74 59.40%
DPS 1.97 1.97 1.97 1.98 1.98 1.98 1.98 -0.33%
NAPS 1.7962 1.7873 1.7774 1.7777 1.7586 1.6929 1.6635 5.24%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.815 0.915 0.955 0.695 0.575 0.575 0.54 -
P/RPS 0.11 0.13 0.14 0.11 0.10 0.10 0.09 14.30%
P/EPS 6.96 8.14 8.99 6.63 7.97 11.36 9.32 -17.67%
EY 14.37 12.28 11.12 15.07 12.54 8.80 10.73 21.47%
DY 2.45 2.19 2.09 2.89 3.48 3.48 3.70 -24.01%
P/NAPS 0.45 0.51 0.53 0.39 0.32 0.34 0.32 25.49%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 -
Price 0.805 1.02 1.07 0.895 0.57 0.725 0.525 -
P/RPS 0.11 0.14 0.15 0.14 0.10 0.12 0.08 23.62%
P/EPS 6.87 9.08 10.07 8.54 7.90 14.32 9.06 -16.83%
EY 14.55 11.02 9.93 11.71 12.65 6.98 11.04 20.18%
DY 2.48 1.96 1.87 2.24 3.51 2.76 3.81 -24.87%
P/NAPS 0.44 0.56 0.59 0.50 0.32 0.43 0.31 26.27%

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