[NYLEX] QoQ TTM Result on 31-May-2016 [#4]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
31-May-2016 [#4]
Profit Trend
QoQ- 61.39%
YoY- 51.02%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Revenue 1,248,224 1,134,885 1,147,790 1,197,450 1,230,569 1,244,812 1,236,722 0.61%
PBT 34,747 25,258 20,409 20,512 18,516 17,403 16,933 61.55%
Tax -12,095 -9,885 -9,251 -9,335 -13,293 -14,371 -13,208 -5.70%
NP 22,652 15,373 11,158 11,177 5,223 3,032 3,725 233.52%
-
NP to SH 20,107 13,849 9,913 11,154 6,911 5,488 6,172 119.91%
-
Tax Rate 34.81% 39.14% 45.33% 45.51% 71.79% 82.58% 78.00% -
Total Cost 1,225,572 1,119,512 1,136,632 1,186,273 1,225,346 1,241,780 1,232,997 -0.40%
-
Net Worth 345,475 341,761 328,999 323,287 321,373 322,470 317,207 5.86%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Div 3,848 3,848 3,848 3,848 3,865 3,865 3,865 -0.29%
Div Payout % 19.14% 27.79% 38.82% 34.50% 55.93% 70.44% 62.63% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Net Worth 345,475 341,761 328,999 323,287 321,373 322,470 317,207 5.86%
NOSH 194,337 194,337 195,833 192,433 192,439 191,946 192,247 0.72%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
NP Margin 1.81% 1.35% 0.97% 0.93% 0.42% 0.24% 0.30% -
ROE 5.82% 4.05% 3.01% 3.45% 2.15% 1.70% 1.95% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 650.35 591.08 586.11 622.27 639.46 648.52 643.30 0.72%
EPS 10.48 7.21 5.06 5.80 3.59 2.86 3.21 120.23%
DPS 2.01 2.00 2.00 2.00 2.00 2.00 2.00 0.33%
NAPS 1.80 1.78 1.68 1.68 1.67 1.68 1.65 5.97%
Adjusted Per Share Value based on latest NOSH - 192,433
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
RPS 694.28 631.24 638.42 666.04 684.46 692.38 687.88 0.61%
EPS 11.18 7.70 5.51 6.20 3.84 3.05 3.43 119.99%
DPS 2.14 2.14 2.14 2.14 2.15 2.15 2.15 -0.31%
NAPS 1.9216 1.9009 1.8299 1.7982 1.7875 1.7936 1.7644 5.86%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.695 0.575 0.575 0.54 0.59 0.585 0.49 -
P/RPS 0.11 0.10 0.10 0.09 0.09 0.09 0.08 23.67%
P/EPS 6.63 7.97 11.36 9.32 16.43 20.46 15.26 -42.66%
EY 15.07 12.54 8.80 10.73 6.09 4.89 6.55 74.36%
DY 2.89 3.48 3.48 3.70 3.39 3.42 4.08 -20.55%
P/NAPS 0.39 0.32 0.34 0.32 0.35 0.35 0.30 19.13%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 CAGR
Date 26/04/17 25/01/17 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 -
Price 0.895 0.57 0.725 0.525 0.575 0.62 0.565 -
P/RPS 0.14 0.10 0.12 0.08 0.09 0.10 0.09 34.28%
P/EPS 8.54 7.90 14.32 9.06 16.01 21.68 17.60 -38.27%
EY 11.71 12.65 6.98 11.04 6.25 4.61 5.68 62.05%
DY 2.24 3.51 2.76 3.81 3.48 3.23 3.54 -26.31%
P/NAPS 0.50 0.32 0.43 0.31 0.34 0.37 0.34 29.34%

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