[NYLEX] YoY TTM Result on 31-Aug-2013 [#1]

Stock
[NYLEX] NYLEX (M) BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 1.87%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
NYLEX's Result
NYLEX's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 1,147,790 1,236,722 1,507,908 1,703,878 1,601,608 1,270,159 1,174,992 -0.38%
PBT 20,409 16,933 17,921 15,913 15,982 26,300 22,532 -1.63%
Tax -9,251 -13,208 -10,029 -9,317 -5,446 -5,198 -2,224 26.78%
NP 11,158 3,725 7,892 6,596 10,536 21,102 20,308 -9.49%
-
NP to SH 9,913 6,172 8,550 7,900 10,567 21,200 20,245 -11.21%
-
Tax Rate 45.33% 78.00% 55.96% 58.55% 34.08% 19.76% 9.87% -
Total Cost 1,136,632 1,232,997 1,500,016 1,697,282 1,591,072 1,249,057 1,154,684 -0.26%
-
Net Worth 328,999 317,207 288,651 291,267 284,763 271,837 257,641 4.15%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 3,848 3,865 5,806 3,853 3,878 5,534 - -
Div Payout % 38.82% 62.63% 67.91% 48.78% 36.71% 26.11% - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 328,999 317,207 288,651 291,267 284,763 271,837 257,641 4.15%
NOSH 195,833 192,247 192,434 192,892 193,716 194,169 188,059 0.67%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 0.97% 0.30% 0.52% 0.39% 0.66% 1.66% 1.73% -
ROE 3.01% 1.95% 2.96% 2.71% 3.71% 7.80% 7.86% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 586.11 643.30 783.60 883.33 826.78 654.15 624.80 -1.05%
EPS 5.06 3.21 4.44 4.10 5.45 10.92 10.77 -11.81%
DPS 2.00 2.00 3.00 2.00 2.00 2.85 0.00 -
NAPS 1.68 1.65 1.50 1.51 1.47 1.40 1.37 3.45%
Adjusted Per Share Value based on latest NOSH - 192,892
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 638.42 687.88 838.72 947.72 890.84 706.48 653.55 -0.38%
EPS 5.51 3.43 4.76 4.39 5.88 11.79 11.26 -11.21%
DPS 2.14 2.15 3.23 2.14 2.16 3.08 0.00 -
NAPS 1.8299 1.7644 1.6055 1.6201 1.5839 1.512 1.433 4.15%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.575 0.49 0.655 0.49 0.55 0.55 0.73 -
P/RPS 0.10 0.08 0.08 0.06 0.07 0.08 0.12 -2.99%
P/EPS 11.36 15.26 14.74 11.96 10.08 5.04 6.78 8.97%
EY 8.80 6.55 6.78 8.36 9.92 19.85 14.75 -8.24%
DY 3.48 4.08 4.58 4.08 3.64 5.18 0.00 -
P/NAPS 0.34 0.30 0.44 0.32 0.37 0.39 0.53 -7.12%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 28/10/15 23/10/14 29/10/13 29/10/12 25/10/11 26/10/10 -
Price 0.725 0.565 0.575 0.52 0.54 0.52 0.79 -
P/RPS 0.12 0.09 0.07 0.06 0.07 0.08 0.13 -1.32%
P/EPS 14.32 17.60 12.94 12.70 9.90 4.76 7.34 11.77%
EY 6.98 5.68 7.73 7.88 10.10 21.00 13.63 -10.54%
DY 2.76 3.54 5.22 3.85 3.71 5.48 0.00 -
P/NAPS 0.43 0.34 0.38 0.34 0.37 0.37 0.58 -4.86%

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