[CYL] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
22-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -52.41%
YoY- 118.66%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 70,040 52,704 34,765 17,300 73,358 57,060 37,133 52.48%
PBT 7,184 5,244 3,610 2,566 6,292 5,077 3,384 64.95%
Tax -1,241 -975 -675 -375 -1,688 -1,285 -785 35.59%
NP 5,943 4,269 2,935 2,191 4,604 3,792 2,599 73.30%
-
NP to SH 5,943 4,269 2,935 2,191 4,604 3,792 2,599 73.30%
-
Tax Rate 17.27% 18.59% 18.70% 14.61% 26.83% 25.31% 23.20% -
Total Cost 64,097 48,435 31,830 15,109 68,754 53,268 34,534 50.85%
-
Net Worth 72,578 74,320 7,298,100 7,223,999 72,502 74,889 73,699 -1.01%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 5,962 3,000 - - 4,996 - - -
Div Payout % 100.33% 70.27% - - 108.53% - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 72,578 74,320 7,298,100 7,223,999 72,502 74,889 73,699 -1.01%
NOSH 99,381 100,000 100,000 100,000 99,934 100,000 100,000 -0.41%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 8.49% 8.10% 8.44% 12.66% 6.28% 6.65% 7.00% -
ROE 8.19% 5.74% 0.04% 0.03% 6.35% 5.06% 3.53% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 70.48 52.70 34.77 17.30 73.41 57.06 37.13 53.12%
EPS 5.98 4.27 2.93 2.19 3.95 3.79 2.60 73.97%
DPS 6.00 3.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.7303 0.7432 72.981 72.24 0.7255 0.7489 0.737 -0.60%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 70.04 52.70 34.77 17.30 73.36 57.06 37.13 52.49%
EPS 5.94 4.27 2.93 2.19 4.60 3.79 2.60 73.20%
DPS 5.96 3.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.7258 0.7432 72.981 72.24 0.725 0.7489 0.737 -1.01%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.865 0.735 0.73 0.74 0.56 0.60 0.60 -
P/RPS 1.23 1.39 2.10 4.28 0.76 1.05 1.62 -16.73%
P/EPS 14.46 17.22 24.87 33.77 12.16 15.82 23.09 -26.74%
EY 6.91 5.81 4.02 2.96 8.23 6.32 4.33 36.44%
DY 6.94 4.08 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 1.18 0.99 0.01 0.01 0.77 0.80 0.81 28.42%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 21/03/16 18/12/15 28/09/15 22/06/15 30/03/15 19/12/14 29/09/14 -
Price 0.87 0.935 0.73 0.69 0.665 0.535 0.57 -
P/RPS 1.23 1.77 2.10 3.99 0.91 0.94 1.54 -13.88%
P/EPS 14.55 21.90 24.87 31.49 14.43 14.11 21.93 -23.87%
EY 6.87 4.57 4.02 3.18 6.93 7.09 4.56 31.32%
DY 6.90 3.21 0.00 0.00 7.52 0.00 0.00 -
P/NAPS 1.19 1.26 0.01 0.01 0.92 0.71 0.77 33.56%

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