[NYLEX] QoQ TTM Result on 30-Nov-2016 [#2]

Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 39.71%
YoY- 152.35%
Quarter Report
View:
Show?
TTM Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 1,377,739 1,337,256 1,248,224 1,134,885 1,147,790 1,197,450 1,230,569 7.79%
PBT 36,759 36,154 34,747 25,258 20,409 20,512 18,516 57.76%
Tax -12,497 -12,393 -12,095 -9,885 -9,251 -9,335 -13,293 -4.02%
NP 24,262 23,761 22,652 15,373 11,158 11,177 5,223 177.62%
-
NP to SH 21,562 20,386 20,107 13,849 9,913 11,154 6,911 113.07%
-
Tax Rate 34.00% 34.28% 34.81% 39.14% 45.33% 45.51% 71.79% -
Total Cost 1,353,477 1,313,495 1,225,572 1,119,512 1,136,632 1,186,273 1,225,346 6.83%
-
Net Worth 347,340 345,421 345,475 341,761 328,999 323,287 321,373 5.30%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 3,838 3,838 3,848 3,848 3,848 3,848 3,865 -0.46%
Div Payout % 17.80% 18.83% 19.14% 27.79% 38.82% 34.50% 55.93% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 347,340 345,421 345,475 341,761 328,999 323,287 321,373 5.30%
NOSH 194,337 194,337 194,337 194,337 195,833 192,433 192,439 0.65%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 1.76% 1.78% 1.81% 1.35% 0.97% 0.93% 0.42% -
ROE 6.21% 5.90% 5.82% 4.05% 3.01% 3.45% 2.15% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 717.94 696.85 650.35 591.08 586.11 622.27 639.46 8.00%
EPS 11.24 10.62 10.48 7.21 5.06 5.80 3.59 113.57%
DPS 2.00 2.00 2.01 2.00 2.00 2.00 2.00 0.00%
NAPS 1.81 1.80 1.80 1.78 1.68 1.68 1.67 5.49%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 708.94 688.11 642.30 583.98 590.62 616.17 633.21 7.79%
EPS 11.10 10.49 10.35 7.13 5.10 5.74 3.56 112.98%
DPS 1.97 1.97 1.98 1.98 1.98 1.98 1.99 -0.66%
NAPS 1.7873 1.7774 1.7777 1.7586 1.6929 1.6635 1.6537 5.30%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.915 0.955 0.695 0.575 0.575 0.54 0.59 -
P/RPS 0.13 0.14 0.11 0.10 0.10 0.09 0.09 27.69%
P/EPS 8.14 8.99 6.63 7.97 11.36 9.32 16.43 -37.30%
EY 12.28 11.12 15.07 12.54 8.80 10.73 6.09 59.40%
DY 2.19 2.09 2.89 3.48 3.48 3.70 3.39 -25.21%
P/NAPS 0.51 0.53 0.39 0.32 0.34 0.32 0.35 28.44%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 27/07/17 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 -
Price 1.02 1.07 0.895 0.57 0.725 0.525 0.575 -
P/RPS 0.14 0.15 0.14 0.10 0.12 0.08 0.09 34.14%
P/EPS 9.08 10.07 8.54 7.90 14.32 9.06 16.01 -31.41%
EY 11.02 9.93 11.71 12.65 6.98 11.04 6.25 45.79%
DY 1.96 1.87 2.24 3.51 2.76 3.81 3.48 -31.72%
P/NAPS 0.56 0.59 0.50 0.32 0.43 0.31 0.34 39.34%

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