[NYLEX] YoY TTM Result on 31-Aug-2019 [#1]

Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- -126.26%
YoY- -136.72%
Quarter Report
View:
Show?
TTM Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 1,180,680 1,067,654 1,454,523 1,553,135 1,377,739 1,147,790 1,236,722 -0.76%
PBT 27,128 -19,163 -260 32,301 36,759 20,409 16,933 8.16%
Tax -5,001 -6,700 -9,235 -10,461 -12,497 -9,251 -13,208 -14.93%
NP 22,127 -25,863 -9,495 21,840 24,262 11,158 3,725 34.53%
-
NP to SH 21,156 -23,600 -7,539 20,529 21,562 9,913 6,172 22.76%
-
Tax Rate 18.43% - - 32.39% 34.00% 45.33% 78.00% -
Total Cost 1,158,553 1,093,517 1,464,018 1,531,295 1,353,477 1,136,632 1,232,997 -1.03%
-
Net Worth 313,752 301,961 330,429 348,672 347,340 328,999 317,207 -0.18%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div - - 3,663 3,755 3,838 3,848 3,865 -
Div Payout % - - 0.00% 18.29% 17.80% 38.82% 62.63% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 313,752 301,961 330,429 348,672 347,340 328,999 317,207 -0.18%
NOSH 194,337 194,337 194,337 194,337 194,337 195,833 192,247 0.18%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 1.87% -2.42% -0.65% 1.41% 1.76% 0.97% 0.30% -
ROE 6.74% -7.82% -2.28% 5.89% 6.21% 3.01% 1.95% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 658.54 590.47 814.36 828.52 717.94 586.11 643.30 0.39%
EPS 11.80 -13.05 -4.22 10.95 11.24 5.06 3.21 24.20%
DPS 0.00 0.00 2.05 2.00 2.00 2.00 2.00 -
NAPS 1.75 1.67 1.85 1.86 1.81 1.68 1.65 0.98%
Adjusted Per Share Value based on latest NOSH - 194,337
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 607.54 549.38 748.45 799.20 708.94 590.62 636.38 -0.76%
EPS 10.89 -12.14 -3.88 10.56 11.10 5.10 3.18 22.74%
DPS 0.00 0.00 1.89 1.93 1.97 1.98 1.99 -
NAPS 1.6145 1.5538 1.7003 1.7942 1.7873 1.6929 1.6323 -0.18%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.83 0.67 0.60 0.68 0.915 0.575 0.49 -
P/RPS 0.13 0.11 0.07 0.08 0.13 0.10 0.08 8.42%
P/EPS 7.03 -5.13 -14.21 6.21 8.14 11.36 15.26 -12.10%
EY 14.22 -19.48 -7.03 16.10 12.28 8.80 6.55 13.77%
DY 0.00 0.00 3.42 2.95 2.19 3.48 4.08 -
P/NAPS 0.47 0.40 0.32 0.37 0.51 0.34 0.30 7.76%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/10/21 27/10/20 29/10/19 25/10/18 26/10/17 26/10/16 28/10/15 -
Price 1.23 0.58 0.58 0.63 1.02 0.725 0.565 -
P/RPS 0.19 0.10 0.07 0.08 0.14 0.12 0.09 13.24%
P/EPS 10.42 -4.44 -13.74 5.75 9.08 14.32 17.60 -8.35%
EY 9.59 -22.50 -7.28 17.38 11.02 6.98 5.68 9.11%
DY 0.00 0.00 3.54 3.18 1.96 2.76 3.54 -
P/NAPS 0.70 0.35 0.31 0.34 0.56 0.43 0.34 12.77%

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