[CYL] QoQ Annualized Quarter Result on 31-Jul-2006 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 14.58%
YoY- 42.57%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 77,356 77,144 74,604 72,882 68,936 67,840 68,628 8.33%
PBT 5,560 6,014 5,294 6,134 5,272 4,553 4,540 14.50%
Tax -400 -520 -800 -1,010 -800 -545 -573 -21.35%
NP 5,160 5,494 4,494 5,124 4,472 4,008 3,966 19.23%
-
NP to SH 5,160 5,494 4,494 5,124 4,472 4,008 3,966 19.23%
-
Tax Rate 7.19% 8.65% 15.11% 16.47% 15.17% 11.97% 12.62% -
Total Cost 72,196 71,650 70,109 67,758 64,464 63,832 64,661 7.64%
-
Net Worth 69,000 68,037 66,019 64,049 65,882 64,967 63,892 5.27%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - 2,401 - - - - 1,996 -
Div Payout % - 43.71% - - - - 50.34% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 69,000 68,037 66,019 64,049 65,882 64,967 63,892 5.27%
NOSH 100,000 100,054 100,029 98,538 99,821 99,950 99,832 0.11%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 6.67% 7.12% 6.02% 7.03% 6.49% 5.91% 5.78% -
ROE 7.48% 8.07% 6.81% 8.00% 6.79% 6.17% 6.21% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 77.36 77.10 74.58 73.96 69.06 67.87 68.74 8.21%
EPS 5.16 5.49 4.49 5.20 4.48 4.01 3.97 19.15%
DPS 0.00 2.40 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.69 0.68 0.66 0.65 0.66 0.65 0.64 5.15%
Adjusted Per Share Value based on latest NOSH - 100,277
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 77.03 76.82 74.29 72.57 68.64 67.55 68.34 8.33%
EPS 5.14 5.47 4.48 5.10 4.45 3.99 3.95 19.24%
DPS 0.00 2.39 0.00 0.00 0.00 0.00 1.99 -
NAPS 0.6871 0.6775 0.6574 0.6378 0.656 0.6469 0.6362 5.27%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.43 0.44 0.40 0.41 0.41 0.41 0.40 -
P/RPS 0.56 0.57 0.54 0.55 0.59 0.60 0.58 -2.31%
P/EPS 8.33 8.01 8.90 7.88 9.15 10.22 10.07 -11.91%
EY 12.00 12.48 11.23 12.68 10.93 9.78 9.93 13.49%
DY 0.00 5.45 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.62 0.65 0.61 0.63 0.62 0.63 0.63 -1.06%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 29/06/07 30/03/07 21/12/06 27/09/06 28/06/06 30/03/06 23/12/05 -
Price 0.50 0.42 0.43 0.37 0.40 0.38 0.42 -
P/RPS 0.65 0.54 0.58 0.50 0.58 0.56 0.61 4.33%
P/EPS 9.69 7.65 9.57 7.12 8.93 9.48 10.57 -5.64%
EY 10.32 13.07 10.45 14.05 11.20 10.55 9.46 5.98%
DY 0.00 5.71 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.72 0.62 0.65 0.57 0.61 0.58 0.66 5.98%

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