[NYLEX] YoY TTM Result on 28-Feb-2015 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- -45.84%
YoY- -60.82%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Revenue 1,401,829 1,248,224 1,230,569 1,325,376 1,630,706 1,721,883 1,445,552 -0.51%
PBT 32,298 34,747 18,516 14,081 17,880 17,386 23,237 5.63%
Tax -10,028 -12,095 -13,293 -11,190 -8,064 -7,788 -6,380 7.82%
NP 22,270 22,652 5,223 2,891 9,816 9,598 16,857 4.74%
-
NP to SH 20,162 20,107 6,911 4,215 10,757 10,172 16,869 3.01%
-
Tax Rate 31.05% 34.81% 71.79% 79.47% 45.10% 44.79% 27.46% -
Total Cost 1,379,559 1,225,572 1,225,346 1,322,485 1,620,890 1,712,285 1,428,695 -0.58%
-
Net Worth 339,774 345,475 321,373 297,787 291,370 283,893 257,828 4.70%
Dividend
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Div 3,838 3,848 3,865 5,806 3,853 3,878 5,534 -5.91%
Div Payout % 19.04% 19.14% 55.93% 137.75% 35.82% 38.13% 32.81% -
Equity
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Net Worth 339,774 345,475 321,373 297,787 291,370 283,893 257,828 4.70%
NOSH 194,337 194,337 192,439 192,121 192,960 193,124 182,857 1.01%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
NP Margin 1.59% 1.81% 0.42% 0.22% 0.60% 0.56% 1.17% -
ROE 5.93% 5.82% 2.15% 1.42% 3.69% 3.58% 6.54% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 742.64 650.35 639.46 689.86 845.10 891.59 790.54 -1.03%
EPS 10.68 10.48 3.59 2.19 5.57 5.27 9.23 2.46%
DPS 2.00 2.01 2.00 3.00 2.00 2.00 3.03 -6.68%
NAPS 1.80 1.80 1.67 1.55 1.51 1.47 1.41 4.15%
Adjusted Per Share Value based on latest NOSH - 192,121
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
RPS 779.72 694.28 684.46 737.19 907.02 957.73 804.03 -0.51%
EPS 11.21 11.18 3.84 2.34 5.98 5.66 9.38 3.01%
DPS 2.13 2.14 2.15 3.23 2.14 2.16 3.08 -5.95%
NAPS 1.8899 1.9216 1.7875 1.6563 1.6206 1.5791 1.4341 4.70%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.80 0.695 0.59 0.595 0.57 0.47 0.60 -
P/RPS 0.11 0.11 0.09 0.09 0.07 0.05 0.08 5.44%
P/EPS 7.49 6.63 16.43 27.12 10.22 8.92 6.50 2.38%
EY 13.35 15.07 6.09 3.69 9.78 11.21 15.38 -2.33%
DY 2.50 2.89 3.39 5.04 3.51 4.26 5.04 -11.02%
P/NAPS 0.44 0.39 0.35 0.38 0.38 0.32 0.43 0.38%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 CAGR
Date 30/04/18 26/04/17 27/04/16 30/04/15 30/04/14 30/04/13 24/04/12 -
Price 0.72 0.895 0.575 0.625 0.67 0.47 0.55 -
P/RPS 0.10 0.14 0.09 0.09 0.08 0.05 0.07 6.12%
P/EPS 6.74 8.54 16.01 28.49 12.02 8.92 5.96 2.07%
EY 14.83 11.71 6.25 3.51 8.32 11.21 16.77 -2.02%
DY 2.78 2.24 3.48 4.80 2.99 4.26 5.50 -10.74%
P/NAPS 0.40 0.50 0.34 0.40 0.44 0.32 0.39 0.42%

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