[NYLEX] YoY Quarter Result on 31-May-2014 [#4]

Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- -131.67%
YoY- -149.71%
Quarter Report
View:
Show?
Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 380,047 291,015 324,134 376,773 441,451 434,709 392,010 -0.51%
PBT 10,195 8,788 6,792 2,490 3,579 5,189 7,977 4.16%
Tax -2,126 -1,828 -5,786 -3,802 -2,239 -1,274 -981 13.74%
NP 8,069 6,960 1,006 -1,312 1,340 3,915 6,996 2.40%
-
NP to SH 6,764 6,485 2,242 -929 1,869 4,286 7,282 -1.22%
-
Tax Rate 20.85% 20.80% 85.19% 152.69% 62.56% 24.55% 12.30% -
Total Cost 371,978 284,055 323,128 378,085 440,111 430,794 385,014 -0.57%
-
Net Worth 345,421 323,287 301,510 290,312 283,240 285,086 269,919 4.19%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 3,838 3,848 3,865 5,806 3,853 3,878 5,534 -5.91%
Div Payout % 56.74% 59.35% 172.41% 0.00% 206.19% 90.50% 76.00% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 345,421 323,287 301,510 290,312 283,240 285,086 269,919 4.19%
NOSH 194,337 192,433 193,275 193,541 192,680 193,936 194,186 0.01%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 2.12% 2.39% 0.31% -0.35% 0.30% 0.90% 1.78% -
ROE 1.96% 2.01% 0.74% -0.32% 0.66% 1.50% 2.70% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 198.04 151.23 167.71 194.67 229.11 224.15 201.87 -0.31%
EPS 3.52 3.37 1.16 -0.48 0.97 2.21 3.75 -1.04%
DPS 2.00 2.00 2.00 3.00 2.00 2.00 2.85 -5.72%
NAPS 1.80 1.68 1.56 1.50 1.47 1.47 1.39 4.39%
Adjusted Per Share Value based on latest NOSH - 193,541
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 195.56 149.75 166.79 193.88 227.16 223.69 201.72 -0.51%
EPS 3.48 3.34 1.15 -0.48 0.96 2.21 3.75 -1.23%
DPS 1.97 1.98 1.99 2.99 1.98 2.00 2.85 -5.96%
NAPS 1.7774 1.6635 1.5515 1.4939 1.4575 1.467 1.3889 4.19%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 0.955 0.54 0.555 0.64 0.545 0.54 0.61 -
P/RPS 0.48 0.36 0.33 0.33 0.24 0.24 0.30 8.14%
P/EPS 27.09 16.02 47.84 -133.33 56.19 24.43 16.27 8.86%
EY 3.69 6.24 2.09 -0.75 1.78 4.09 6.15 -8.15%
DY 2.09 3.70 3.60 4.69 3.67 3.70 4.67 -12.53%
P/NAPS 0.53 0.32 0.36 0.43 0.37 0.37 0.44 3.14%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 29/07/16 30/07/15 25/07/14 31/07/13 31/07/12 27/07/11 -
Price 1.07 0.525 0.56 0.70 0.525 0.56 0.59 -
P/RPS 0.54 0.35 0.33 0.36 0.23 0.25 0.29 10.90%
P/EPS 30.36 15.58 48.28 -145.83 54.12 25.34 15.73 11.57%
EY 3.29 6.42 2.07 -0.69 1.85 3.95 6.36 -10.39%
DY 1.87 3.81 3.57 4.29 3.81 3.57 4.83 -14.61%
P/NAPS 0.59 0.31 0.36 0.47 0.36 0.38 0.42 5.82%

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