[CYL] QoQ Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -2.73%
YoY- 182.56%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 69,530 69,200 73,358 76,080 74,266 71,292 63,170 6.62%
PBT 7,220 10,264 6,292 6,769 6,768 5,148 1,715 161.41%
Tax -1,350 -1,500 -1,688 -1,713 -1,570 -1,140 -508 92.20%
NP 5,870 8,764 4,604 5,056 5,198 4,008 1,207 187.88%
-
NP to SH 5,870 8,764 4,604 5,056 5,198 4,008 1,295 174.65%
-
Tax Rate 18.70% 14.61% 26.83% 25.31% 23.20% 22.14% 29.62% -
Total Cost 63,660 60,436 68,754 71,024 69,068 67,284 61,963 1.82%
-
Net Worth 7,298,100 7,223,999 72,502 74,889 73,699 72,100 73,262 2067.10%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - - 4,996 - - - 4,008 -
Div Payout % - - 108.53% - - - 309.57% -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 7,298,100 7,223,999 72,502 74,889 73,699 72,100 73,262 2067.10%
NOSH 100,000 100,000 99,934 100,000 100,000 100,000 100,222 -0.14%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 8.44% 12.66% 6.28% 6.65% 7.00% 5.62% 1.91% -
ROE 0.08% 0.12% 6.35% 6.75% 7.05% 5.56% 1.77% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 69.53 69.20 73.41 76.08 74.27 71.29 63.03 6.78%
EPS 5.86 8.76 3.95 5.05 5.20 4.00 1.29 175.04%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 72.981 72.24 0.7255 0.7489 0.737 0.721 0.731 2070.31%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 69.53 69.20 73.36 76.08 74.27 71.29 63.17 6.62%
EPS 5.86 8.76 4.60 5.05 5.20 4.00 1.30 173.63%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.01 -
NAPS 72.981 72.24 0.725 0.7489 0.737 0.721 0.7326 2067.14%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.73 0.74 0.56 0.60 0.60 0.59 0.505 -
P/RPS 1.05 1.07 0.76 0.79 0.81 0.83 0.80 19.93%
P/EPS 12.44 8.44 12.16 11.87 11.54 14.72 39.08 -53.47%
EY 8.04 11.84 8.23 8.43 8.66 6.79 2.56 114.90%
DY 0.00 0.00 8.93 0.00 0.00 0.00 7.92 -
P/NAPS 0.01 0.01 0.77 0.80 0.81 0.82 0.69 -94.10%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 28/09/15 22/06/15 30/03/15 19/12/14 29/09/14 24/06/14 25/03/14 -
Price 0.73 0.69 0.665 0.535 0.57 0.535 0.595 -
P/RPS 1.05 1.00 0.91 0.70 0.77 0.75 0.94 7.67%
P/EPS 12.44 7.87 14.43 10.58 10.97 13.35 46.05 -58.31%
EY 8.04 12.70 6.93 9.45 9.12 7.49 2.17 140.01%
DY 0.00 0.00 7.52 0.00 0.00 0.00 6.72 -
P/NAPS 0.01 0.01 0.92 0.71 0.77 0.74 0.81 -94.70%

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