[NYLEX] QoQ Annualized Quarter 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- 13.38%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 1,092,632 1,197,450 1,208,580 1,300,154 1,291,272 1,272,737 1,264,804 -9.25%
PBT 12,260 20,512 15,632 17,884 12,672 18,383 15,454 -14.24%
Tax -7,988 -9,335 -10,009 -11,186 -8,324 -13,174 -9,850 -12.98%
NP 4,272 11,177 5,622 6,698 4,348 5,209 5,604 -16.48%
-
NP to SH 1,880 11,154 6,225 7,760 6,844 7,386 6,858 -57.63%
-
Tax Rate 65.15% 45.51% 64.03% 62.55% 65.69% 71.66% 63.74% -
Total Cost 1,088,360 1,186,273 1,202,957 1,293,456 1,286,924 1,267,528 1,259,200 -9.22%
-
Net Worth 328,999 323,639 322,199 324,298 317,207 300,839 298,621 6.64%
Dividend
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - 3,852 - - - 3,856 - -
Div Payout % - 34.54% - - - 52.22% - -
Equity
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 328,999 323,639 322,199 324,298 317,207 300,839 298,621 6.64%
NOSH 195,833 192,642 192,933 193,034 192,247 192,845 192,659 1.09%
Ratio Analysis
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 0.39% 0.93% 0.47% 0.52% 0.34% 0.41% 0.44% -
ROE 0.57% 3.45% 1.93% 2.39% 2.16% 2.46% 2.30% -
Per Share
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 557.94 621.59 626.42 673.53 671.67 659.98 656.50 -10.23%
EPS 0.96 5.79 3.23 4.02 3.56 3.83 3.56 -58.09%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.68 1.68 1.67 1.68 1.65 1.56 1.55 5.49%
Adjusted Per Share Value based on latest NOSH - 191,946
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 607.74 666.04 672.23 723.16 718.22 707.91 703.50 -9.25%
EPS 1.05 6.20 3.46 4.32 3.81 4.11 3.81 -57.48%
DPS 0.00 2.14 0.00 0.00 0.00 2.15 0.00 -
NAPS 1.8299 1.8001 1.7921 1.8038 1.7644 1.6733 1.661 6.63%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.575 0.54 0.59 0.585 0.49 0.555 0.595 -
P/RPS 0.10 0.09 0.09 0.09 0.07 0.08 0.09 7.24%
P/EPS 59.90 9.33 18.29 14.55 13.76 14.49 16.71 133.32%
EY 1.67 10.72 5.47 6.87 7.27 6.90 5.98 -57.11%
DY 0.00 3.70 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.34 0.32 0.35 0.35 0.30 0.36 0.38 -7.11%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 26/10/16 29/07/16 27/04/16 29/01/16 28/10/15 30/07/15 30/04/15 -
Price 0.725 0.525 0.575 0.62 0.565 0.56 0.625 -
P/RPS 0.13 0.08 0.09 0.09 0.08 0.08 0.10 19.01%
P/EPS 75.52 9.07 17.82 15.42 15.87 14.62 17.56 163.29%
EY 1.32 11.03 5.61 6.48 6.30 6.84 5.70 -62.12%
DY 0.00 3.81 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.43 0.31 0.34 0.37 0.34 0.36 0.40 4.91%

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