[NYLEX] YoY TTM Result on 30-Nov-2015 [#2]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2016
Quarter
30-Nov-2015 [#2]
Profit Trend
QoQ- -11.08%
YoY- -29.48%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 1,624,139 1,426,745 1,134,885 1,244,812 1,380,476 1,706,474 1,664,945 -0.41%
PBT 26,402 37,137 25,258 17,403 17,219 16,523 15,633 9.12%
Tax -10,799 -11,672 -9,885 -14,371 -10,000 -8,302 -7,235 6.89%
NP 15,603 25,465 15,373 3,032 7,219 8,221 8,398 10.87%
-
NP to SH 13,726 22,469 13,849 5,488 7,782 9,369 8,755 7.77%
-
Tax Rate 40.90% 31.43% 39.14% 82.58% 58.08% 50.25% 46.28% -
Total Cost 1,608,536 1,401,280 1,119,512 1,241,780 1,373,257 1,698,253 1,656,547 -0.48%
-
Net Worth 347,241 349,075 341,761 322,470 298,793 288,909 283,055 3.46%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div 3,755 3,838 3,848 3,865 5,806 3,853 3,878 -0.53%
Div Payout % 27.36% 17.08% 27.79% 70.44% 74.61% 41.13% 44.30% -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 347,241 349,075 341,761 322,470 298,793 288,909 283,055 3.46%
NOSH 194,337 194,337 194,337 191,946 192,770 192,606 193,873 0.03%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 0.96% 1.78% 1.35% 0.24% 0.52% 0.48% 0.50% -
ROE 3.95% 6.44% 4.05% 1.70% 2.60% 3.24% 3.09% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 869.97 743.87 591.08 648.52 716.12 885.99 858.78 0.21%
EPS 7.35 11.71 7.21 2.86 4.04 4.86 4.52 8.43%
DPS 2.00 2.00 2.00 2.00 3.00 2.00 2.00 0.00%
NAPS 1.86 1.82 1.78 1.68 1.55 1.50 1.46 4.11%
Adjusted Per Share Value based on latest NOSH - 191,946
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 903.37 793.57 631.24 692.38 767.84 949.16 926.06 -0.41%
EPS 7.63 12.50 7.70 3.05 4.33 5.21 4.87 7.76%
DPS 2.09 2.13 2.14 2.15 3.23 2.14 2.16 -0.54%
NAPS 1.9314 1.9416 1.9009 1.7936 1.6619 1.607 1.5744 3.46%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.67 0.815 0.575 0.585 0.645 0.53 0.54 -
P/RPS 0.08 0.11 0.10 0.09 0.09 0.06 0.06 4.90%
P/EPS 9.11 6.96 7.97 20.46 15.98 10.90 11.96 -4.43%
EY 10.97 14.37 12.54 4.89 6.26 9.18 8.36 4.63%
DY 2.99 2.45 3.48 3.42 4.65 3.77 3.70 -3.48%
P/NAPS 0.36 0.45 0.32 0.35 0.42 0.35 0.37 -0.45%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 24/01/19 26/01/18 25/01/17 29/01/16 30/01/15 27/01/14 30/01/13 -
Price 0.695 0.805 0.57 0.62 0.615 0.525 0.49 -
P/RPS 0.08 0.11 0.10 0.10 0.09 0.06 0.06 4.90%
P/EPS 9.45 6.87 7.90 21.68 15.23 10.79 10.85 -2.27%
EY 10.58 14.55 12.65 4.61 6.56 9.27 9.22 2.31%
DY 2.88 2.48 3.51 3.23 4.88 3.81 4.08 -5.63%
P/NAPS 0.37 0.44 0.32 0.37 0.40 0.35 0.34 1.41%

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