[NYLEX] YoY TTM Result on 30-Nov-2016 [#2]

Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- 39.71%
YoY- 152.35%
Quarter Report
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 1,335,877 1,624,139 1,426,745 1,134,885 1,244,812 1,380,476 1,706,474 -3.99%
PBT -4,620 26,402 37,137 25,258 17,403 17,219 16,523 -
Tax -6,576 -10,799 -11,672 -9,885 -14,371 -10,000 -8,302 -3.80%
NP -11,196 15,603 25,465 15,373 3,032 7,219 8,221 -
-
NP to SH -7,478 13,726 22,469 13,849 5,488 7,782 9,369 -
-
Tax Rate - 40.90% 31.43% 39.14% 82.58% 58.08% 50.25% -
Total Cost 1,347,073 1,608,536 1,401,280 1,119,512 1,241,780 1,373,257 1,698,253 -3.78%
-
Net Worth 328,778 347,241 349,075 341,761 322,470 298,793 288,909 2.17%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 3,663 3,755 3,838 3,848 3,865 5,806 3,853 -0.83%
Div Payout % 0.00% 27.36% 17.08% 27.79% 70.44% 74.61% 41.13% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 328,778 347,241 349,075 341,761 322,470 298,793 288,909 2.17%
NOSH 194,337 194,337 194,337 194,337 191,946 192,770 192,606 0.14%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin -0.84% 0.96% 1.78% 1.35% 0.24% 0.52% 0.48% -
ROE -2.27% 3.95% 6.44% 4.05% 1.70% 2.60% 3.24% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 759.81 869.97 743.87 591.08 648.52 716.12 885.99 -2.52%
EPS -4.25 7.35 11.71 7.21 2.86 4.04 4.86 -
DPS 2.08 2.00 2.00 2.00 2.00 3.00 2.00 0.65%
NAPS 1.87 1.86 1.82 1.78 1.68 1.55 1.50 3.74%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 687.40 835.73 734.16 583.98 640.54 710.35 878.10 -3.99%
EPS -3.85 7.06 11.56 7.13 2.82 4.00 4.82 -
DPS 1.89 1.93 1.97 1.98 1.99 2.99 1.98 -0.77%
NAPS 1.6918 1.7868 1.7962 1.7586 1.6593 1.5375 1.4866 2.17%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 0.585 0.67 0.815 0.575 0.585 0.645 0.53 -
P/RPS 0.08 0.08 0.11 0.10 0.09 0.09 0.06 4.90%
P/EPS -13.75 9.11 6.96 7.97 20.46 15.98 10.90 -
EY -7.27 10.97 14.37 12.54 4.89 6.26 9.18 -
DY 3.56 2.99 2.45 3.48 3.42 4.65 3.77 -0.95%
P/NAPS 0.31 0.36 0.45 0.32 0.35 0.42 0.35 -2.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 21/01/20 24/01/19 26/01/18 25/01/17 29/01/16 30/01/15 27/01/14 -
Price 0.62 0.695 0.805 0.57 0.62 0.615 0.525 -
P/RPS 0.08 0.08 0.11 0.10 0.10 0.09 0.06 4.90%
P/EPS -14.58 9.45 6.87 7.90 21.68 15.23 10.79 -
EY -6.86 10.58 14.55 12.65 4.61 6.56 9.27 -
DY 3.36 2.88 2.48 3.51 3.23 4.88 3.81 -2.07%
P/NAPS 0.33 0.37 0.44 0.32 0.37 0.40 0.35 -0.97%

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