[CYL] QoQ Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
26-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- 31.51%
YoY- 26.04%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 61,796 63,306 64,862 66,356 60,884 61,645 62,440 -0.68%
PBT 1,616 3,767 3,970 4,284 3,296 2,998 3,132 -35.69%
Tax -400 -314 -266 -160 -160 3 -333 13.01%
NP 1,216 3,453 3,704 4,124 3,136 3,001 2,798 -42.65%
-
NP to SH 1,216 3,489 3,704 4,124 3,136 3,001 2,798 -42.65%
-
Tax Rate 24.75% 8.34% 6.70% 3.73% 4.85% -0.10% 10.63% -
Total Cost 60,580 59,853 61,158 62,232 57,748 58,644 59,641 1.04%
-
Net Worth 74,110 75,422 77,590 76,870 79,600 78,836 77,832 -3.21%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - 4,448 - - - 4,001 - -
Div Payout % - 127.49% - - - 133.33% - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 74,110 75,422 77,590 76,870 79,600 78,836 77,832 -3.21%
NOSH 100,000 98,850 100,000 100,000 100,000 100,033 99,952 0.03%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 1.97% 5.45% 5.71% 6.21% 5.15% 4.87% 4.48% -
ROE 1.64% 4.63% 4.77% 5.36% 3.94% 3.81% 3.60% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 61.80 64.04 64.86 66.36 60.88 61.62 62.47 -0.71%
EPS 1.20 3.49 3.71 4.12 3.12 3.04 2.80 -43.18%
DPS 0.00 4.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.7411 0.763 0.7759 0.7687 0.796 0.7881 0.7787 -3.24%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 61.80 63.31 64.86 66.36 60.88 61.65 62.44 -0.68%
EPS 1.20 3.49 3.71 4.12 3.12 3.00 2.80 -43.18%
DPS 0.00 4.45 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.7411 0.7542 0.7759 0.7687 0.796 0.7884 0.7783 -3.21%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.52 0.48 0.47 0.58 0.50 0.47 0.445 -
P/RPS 0.84 0.75 0.72 0.87 0.82 0.76 0.71 11.87%
P/EPS 42.76 13.60 12.69 14.06 15.94 15.67 15.89 93.58%
EY 2.34 7.35 7.88 7.11 6.27 6.38 6.29 -48.30%
DY 0.00 9.38 0.00 0.00 0.00 8.51 0.00 -
P/NAPS 0.70 0.63 0.61 0.75 0.63 0.60 0.57 14.69%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 25/06/13 29/03/13 13/12/12 26/09/12 26/06/12 27/03/12 08/12/11 -
Price 0.525 0.52 0.50 0.47 0.54 0.49 0.46 -
P/RPS 0.85 0.81 0.77 0.71 0.89 0.80 0.74 9.68%
P/EPS 43.17 14.73 13.50 11.40 17.22 16.33 16.43 90.52%
EY 2.32 6.79 7.41 8.77 5.81 6.12 6.09 -47.47%
DY 0.00 8.65 0.00 0.00 0.00 8.16 0.00 -
P/NAPS 0.71 0.68 0.64 0.61 0.68 0.62 0.59 13.14%

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