[NYLEX] YoY TTM Result on 30-Nov-2020 [#2]

Announcement Date
26-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 17.86%
YoY- -159.21%
Quarter Report
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 1,302,738 1,015,326 1,335,877 1,624,139 1,426,745 1,134,885 1,244,812 0.76%
PBT 32,597 -14,107 -4,620 26,402 37,137 25,258 17,403 11.01%
Tax -7,275 -7,082 -6,576 -10,799 -11,672 -9,885 -14,371 -10.71%
NP 25,322 -21,189 -11,196 15,603 25,465 15,373 3,032 42.39%
-
NP to SH 24,398 -19,384 -7,478 13,726 22,469 13,849 5,488 28.20%
-
Tax Rate 22.32% - - 40.90% 31.43% 39.14% 82.58% -
Total Cost 1,277,416 1,036,515 1,347,073 1,608,536 1,401,280 1,119,512 1,241,780 0.47%
-
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 322,470 0.01%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div - - 3,663 3,755 3,838 3,848 3,865 -
Div Payout % - - 0.00% 27.36% 17.08% 27.79% 70.44% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 322,716 297,362 328,778 347,241 349,075 341,761 322,470 0.01%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 191,946 0.20%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 1.94% -2.09% -0.84% 0.96% 1.78% 1.35% 0.24% -
ROE 7.56% -6.52% -2.27% 3.95% 6.44% 4.05% 1.70% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 726.62 580.46 759.81 869.97 743.87 591.08 648.52 1.91%
EPS 13.61 -11.08 -4.25 7.35 11.71 7.21 2.86 29.66%
DPS 0.00 0.00 2.08 2.00 2.00 2.00 2.00 -
NAPS 1.80 1.70 1.87 1.86 1.82 1.78 1.68 1.15%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 670.35 522.46 687.40 835.73 734.16 583.98 640.54 0.76%
EPS 12.55 -9.97 -3.85 7.06 11.56 7.13 2.82 28.22%
DPS 0.00 0.00 1.89 1.93 1.97 1.98 1.99 -
NAPS 1.6606 1.5301 1.6918 1.7868 1.7962 1.7586 1.6593 0.01%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 1.21 0.595 0.585 0.67 0.815 0.575 0.585 -
P/RPS 0.17 0.10 0.08 0.08 0.11 0.10 0.09 11.17%
P/EPS 8.89 -5.37 -13.75 9.11 6.96 7.97 20.46 -12.95%
EY 11.25 -18.62 -7.27 10.97 14.37 12.54 4.89 14.88%
DY 0.00 0.00 3.56 2.99 2.45 3.48 3.42 -
P/NAPS 0.67 0.35 0.31 0.36 0.45 0.32 0.35 11.41%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 17/01/22 26/01/21 21/01/20 24/01/19 26/01/18 25/01/17 29/01/16 -
Price 1.53 0.635 0.62 0.695 0.805 0.57 0.62 -
P/RPS 0.21 0.11 0.08 0.08 0.11 0.10 0.10 13.14%
P/EPS 11.24 -5.73 -14.58 9.45 6.87 7.90 21.68 -10.36%
EY 8.89 -17.45 -6.86 10.58 14.55 12.65 4.61 11.55%
DY 0.00 0.00 3.36 2.88 2.48 3.51 3.23 -
P/NAPS 0.85 0.37 0.33 0.37 0.44 0.32 0.37 14.85%

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