[NYLEX] QoQ TTM Result on 28-Feb-2021 [#3]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 44.44%
YoY- -144.81%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 1,302,738 1,180,680 1,151,677 1,029,041 1,015,326 1,067,654 1,136,305 9.53%
PBT 32,597 27,128 27,345 -3,885 -14,107 -19,163 -18,940 -
Tax -7,275 -5,001 -7,665 -8,125 -7,082 -6,700 -6,765 4.96%
NP 25,322 22,127 19,680 -12,010 -21,189 -25,863 -25,705 -
-
NP to SH 24,398 21,156 19,306 -10,769 -19,384 -23,600 -23,207 -
-
Tax Rate 22.32% 18.43% 28.03% - - - - -
Total Cost 1,277,416 1,158,553 1,131,997 1,041,051 1,036,515 1,093,517 1,162,010 6.50%
-
Net Worth 322,716 313,752 311,959 299,166 297,362 301,961 297,362 5.60%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 322,716 313,752 311,959 299,166 297,362 301,961 297,362 5.60%
NOSH 194,337 194,337 194,337 194,337 194,337 194,337 194,337 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 1.94% 1.87% 1.71% -1.17% -2.09% -2.42% -2.26% -
ROE 7.56% 6.74% 6.19% -3.60% -6.52% -7.82% -7.80% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 726.62 658.54 642.36 574.43 580.46 590.47 649.62 7.74%
EPS 13.61 11.80 10.77 -6.01 -11.08 -13.05 -13.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.74 1.67 1.70 1.67 1.70 3.88%
Adjusted Per Share Value based on latest NOSH - 194,337
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 724.60 656.71 640.58 572.37 564.74 593.84 632.03 9.53%
EPS 13.57 11.77 10.74 -5.99 -10.78 -13.13 -12.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.795 1.7451 1.7352 1.664 1.654 1.6795 1.654 5.60%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 1.21 0.83 0.845 0.64 0.595 0.67 0.835 -
P/RPS 0.17 0.13 0.13 0.11 0.10 0.11 0.13 19.56%
P/EPS 8.89 7.03 7.85 -10.65 -5.37 -5.13 -6.29 -
EY 11.25 14.22 12.74 -9.39 -18.62 -19.48 -15.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.47 0.49 0.38 0.35 0.40 0.49 23.16%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 17/01/22 28/10/21 29/07/21 28/04/21 26/01/21 27/10/20 30/07/20 -
Price 1.53 1.23 0.84 0.905 0.635 0.58 0.705 -
P/RPS 0.21 0.19 0.13 0.16 0.11 0.10 0.11 53.83%
P/EPS 11.24 10.42 7.80 -15.05 -5.73 -4.44 -5.31 -
EY 8.89 9.59 12.82 -6.64 -17.45 -22.50 -18.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.70 0.48 0.54 0.37 0.35 0.41 62.51%

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