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

Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-Aug-2016 [#1]
Profit Trend
QoQ- -11.13%
YoY- 60.61%
Quarter Report
View:
Show?
TTM 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 1,248,224 1,134,885 1,147,790 1,197,450 1,230,569 1,244,812 4.88%
PBT 36,154 34,747 25,258 20,409 20,512 18,516 17,403 62.74%
Tax -12,393 -12,095 -9,885 -9,251 -9,335 -13,293 -14,371 -9.39%
NP 23,761 22,652 15,373 11,158 11,177 5,223 3,032 294.04%
-
NP to SH 20,386 20,107 13,849 9,913 11,154 6,911 5,488 139.66%
-
Tax Rate 34.28% 34.81% 39.14% 45.33% 45.51% 71.79% 82.58% -
Total Cost 1,313,495 1,225,572 1,119,512 1,136,632 1,186,273 1,225,346 1,241,780 3.81%
-
Net Worth 345,421 345,475 341,761 328,999 323,287 321,373 322,470 4.68%
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 3,848 3,848 3,848 3,848 3,865 3,865 -0.46%
Div Payout % 18.83% 19.14% 27.79% 38.82% 34.50% 55.93% 70.44% -
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 345,421 345,475 341,761 328,999 323,287 321,373 322,470 4.68%
NOSH 194,337 194,337 194,337 195,833 192,433 192,439 191,946 0.82%
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% 1.81% 1.35% 0.97% 0.93% 0.42% 0.24% -
ROE 5.90% 5.82% 4.05% 3.01% 3.45% 2.15% 1.70% -
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 696.85 650.35 591.08 586.11 622.27 639.46 648.52 4.90%
EPS 10.62 10.48 7.21 5.06 5.80 3.59 2.86 139.60%
DPS 2.00 2.01 2.00 2.00 2.00 2.00 2.00 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 688.11 642.30 583.98 590.62 616.17 633.21 640.54 4.88%
EPS 10.49 10.35 7.13 5.10 5.74 3.56 2.82 139.88%
DPS 1.97 1.98 1.98 1.98 1.98 1.99 1.99 -0.67%
NAPS 1.7774 1.7777 1.7586 1.6929 1.6635 1.6537 1.6593 4.68%
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 0.11 0.10 0.10 0.09 0.09 0.09 34.21%
P/EPS 8.99 6.63 7.97 11.36 9.32 16.43 20.46 -42.17%
EY 11.12 15.07 12.54 8.80 10.73 6.09 4.89 72.84%
DY 2.09 2.89 3.48 3.48 3.70 3.39 3.42 -27.96%
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 0.14 0.10 0.12 0.08 0.09 0.10 31.00%
P/EPS 10.07 8.54 7.90 14.32 9.06 16.01 21.68 -39.99%
EY 9.93 11.71 12.65 6.98 11.04 6.25 4.61 66.71%
DY 1.87 2.24 3.51 2.76 3.81 3.48 3.23 -30.51%
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