[CYL] QoQ Annualized Quarter Result on 31-Oct-2012 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- -10.18%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 65,084 61,796 63,306 64,862 66,356 60,884 61,645 3.68%
PBT 2,542 1,616 3,767 3,970 4,284 3,296 2,998 -10.42%
Tax -400 -400 -314 -266 -160 -160 3 -
NP 2,142 1,216 3,453 3,704 4,124 3,136 3,001 -20.14%
-
NP to SH 2,142 1,216 3,489 3,704 4,124 3,136 3,001 -20.14%
-
Tax Rate 15.74% 24.75% 8.34% 6.70% 3.73% 4.85% -0.10% -
Total Cost 62,942 60,580 59,853 61,158 62,232 57,748 58,644 4.83%
-
Net Worth 74,870 74,110 75,422 77,590 76,870 79,600 78,836 -3.38%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - 4,448 - - - 4,001 -
Div Payout % - - 127.49% - - - 133.33% -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 74,870 74,110 75,422 77,590 76,870 79,600 78,836 -3.38%
NOSH 100,000 100,000 98,850 100,000 100,000 100,000 100,033 -0.02%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 3.29% 1.97% 5.45% 5.71% 6.21% 5.15% 4.87% -
ROE 2.86% 1.64% 4.63% 4.77% 5.36% 3.94% 3.81% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 65.08 61.80 64.04 64.86 66.36 60.88 61.62 3.71%
EPS 2.14 1.20 3.49 3.71 4.12 3.12 3.04 -20.88%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 0.7487 0.7411 0.763 0.7759 0.7687 0.796 0.7881 -3.36%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 65.08 61.80 63.31 64.86 66.36 60.88 61.65 3.67%
EPS 2.14 1.20 3.49 3.71 4.12 3.12 3.00 -20.18%
DPS 0.00 0.00 4.45 0.00 0.00 0.00 4.00 -
NAPS 0.7487 0.7411 0.7542 0.7759 0.7687 0.796 0.7884 -3.38%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.52 0.52 0.48 0.47 0.58 0.50 0.47 -
P/RPS 0.80 0.84 0.75 0.72 0.87 0.82 0.76 3.48%
P/EPS 24.28 42.76 13.60 12.69 14.06 15.94 15.67 33.93%
EY 4.12 2.34 7.35 7.88 7.11 6.27 6.38 -25.30%
DY 0.00 0.00 9.38 0.00 0.00 0.00 8.51 -
P/NAPS 0.69 0.70 0.63 0.61 0.75 0.63 0.60 9.77%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 23/09/13 25/06/13 29/03/13 13/12/12 26/09/12 26/06/12 27/03/12 -
Price 0.54 0.525 0.52 0.50 0.47 0.54 0.49 -
P/RPS 0.83 0.85 0.81 0.77 0.71 0.89 0.80 2.48%
P/EPS 25.21 43.17 14.73 13.50 11.40 17.22 16.33 33.61%
EY 3.97 2.32 6.79 7.41 8.77 5.81 6.12 -25.08%
DY 0.00 0.00 8.65 0.00 0.00 0.00 8.16 -
P/NAPS 0.72 0.71 0.68 0.64 0.61 0.68 0.62 10.49%

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