[NYLEX] QoQ TTM Result on 30-Nov-2017 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
30-Nov-2017 [#2]
Profit Trend
QoQ- 4.21%
YoY- 62.24%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 1,553,135 1,446,375 1,401,829 1,426,745 1,377,739 1,337,256 1,248,224 15.63%
PBT 32,301 30,576 32,298 37,137 36,759 36,154 34,747 -4.73%
Tax -10,461 -10,501 -10,028 -11,672 -12,497 -12,393 -12,095 -9.19%
NP 21,840 20,075 22,270 25,465 24,262 23,761 22,652 -2.39%
-
NP to SH 20,529 19,093 20,162 22,469 21,562 20,386 20,107 1.39%
-
Tax Rate 32.39% 34.34% 31.05% 31.43% 34.00% 34.28% 34.81% -
Total Cost 1,531,295 1,426,300 1,379,559 1,401,280 1,353,477 1,313,495 1,225,572 15.95%
-
Net Worth 348,672 345,476 339,774 349,075 347,340 345,421 345,475 0.61%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 3,755 3,755 3,838 3,838 3,838 3,838 3,848 -1.61%
Div Payout % 18.29% 19.67% 19.04% 17.08% 17.80% 18.83% 19.14% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 348,672 345,476 339,774 349,075 347,340 345,421 345,475 0.61%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 1.41% 1.39% 1.59% 1.78% 1.76% 1.78% 1.81% -
ROE 5.89% 5.53% 5.93% 6.44% 6.21% 5.90% 5.82% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 828.52 770.34 742.64 743.87 717.94 696.85 650.35 17.46%
EPS 10.95 10.17 10.68 11.71 11.24 10.62 10.48 2.95%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.01 -0.33%
NAPS 1.86 1.84 1.80 1.82 1.81 1.80 1.80 2.20%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 863.87 804.49 779.72 793.57 766.32 743.80 694.28 15.63%
EPS 11.42 10.62 11.21 12.50 11.99 11.34 11.18 1.42%
DPS 2.09 2.09 2.13 2.13 2.13 2.13 2.14 -1.55%
NAPS 1.9394 1.9216 1.8899 1.9416 1.932 1.9213 1.9216 0.61%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.68 0.63 0.80 0.815 0.915 0.955 0.695 -
P/RPS 0.08 0.08 0.11 0.11 0.13 0.14 0.11 -19.08%
P/EPS 6.21 6.20 7.49 6.96 8.14 8.99 6.63 -4.25%
EY 16.10 16.14 13.35 14.37 12.28 11.12 15.07 4.49%
DY 2.95 3.17 2.50 2.45 2.19 2.09 2.89 1.37%
P/NAPS 0.37 0.34 0.44 0.45 0.51 0.53 0.39 -3.43%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 25/10/18 26/07/18 30/04/18 26/01/18 26/10/17 27/07/17 26/04/17 -
Price 0.63 0.71 0.72 0.805 1.02 1.07 0.895 -
P/RPS 0.08 0.09 0.10 0.11 0.14 0.15 0.14 -31.06%
P/EPS 5.75 6.98 6.74 6.87 9.08 10.07 8.54 -23.12%
EY 17.38 14.32 14.83 14.55 11.02 9.93 11.71 30.02%
DY 3.18 2.82 2.78 2.48 1.96 1.87 2.24 26.23%
P/NAPS 0.34 0.39 0.40 0.44 0.56 0.59 0.50 -22.61%

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