[CYL] QoQ Quarter Result on 30-Apr-2006 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 8.23%
YoY- 43.15%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 21,190 19,512 19,207 17,234 16,369 17,868 16,959 15.96%
PBT 1,858 904 1,749 1,318 1,148 1,408 1,066 44.68%
Tax 0 -95 -305 -200 -115 -230 -50 -
NP 1,858 809 1,444 1,118 1,033 1,178 1,016 49.37%
-
NP to SH 1,858 809 1,444 1,118 1,033 1,178 1,016 49.37%
-
Tax Rate 0.00% 10.51% 17.44% 15.17% 10.02% 16.34% 4.69% -
Total Cost 19,332 18,703 17,763 16,116 15,336 16,690 15,943 13.67%
-
Net Worth 67,926 65,918 65,180 65,882 65,189 63,891 62,752 5.40%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 2,996 - - - - 1,497 - -
Div Payout % 161.29% - - - - 127.12% - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 67,926 65,918 65,180 65,882 65,189 63,891 62,752 5.40%
NOSH 99,892 99,876 100,277 99,821 100,291 99,830 99,607 0.19%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 8.77% 4.15% 7.52% 6.49% 6.31% 6.59% 5.99% -
ROE 2.74% 1.23% 2.22% 1.70% 1.58% 1.84% 1.62% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 21.21 19.54 19.15 17.26 16.32 17.90 17.03 15.71%
EPS 1.86 0.81 1.44 1.12 1.03 1.18 1.02 49.09%
DPS 3.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.68 0.66 0.65 0.66 0.65 0.64 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 99,821
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 21.19 19.51 19.21 17.23 16.37 17.87 16.96 15.95%
EPS 1.86 0.81 1.44 1.12 1.03 1.18 1.02 49.09%
DPS 3.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.6793 0.6592 0.6518 0.6588 0.6519 0.6389 0.6275 5.41%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.44 0.40 0.41 0.41 0.41 0.40 0.41 -
P/RPS 2.07 2.05 2.14 2.37 2.51 2.23 2.41 -9.61%
P/EPS 23.66 49.38 28.47 36.61 39.81 33.90 40.20 -29.70%
EY 4.23 2.02 3.51 2.73 2.51 2.95 2.49 42.23%
DY 6.82 0.00 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.65 0.61 0.63 0.62 0.63 0.63 0.65 0.00%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 21/12/06 27/09/06 28/06/06 30/03/06 23/12/05 28/09/05 -
Price 0.42 0.43 0.37 0.40 0.38 0.42 0.40 -
P/RPS 1.98 2.20 1.93 2.32 2.33 2.35 2.35 -10.76%
P/EPS 22.58 53.09 25.69 35.71 36.89 35.59 39.22 -30.72%
EY 4.43 1.88 3.89 2.80 2.71 2.81 2.55 44.36%
DY 7.14 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.62 0.65 0.57 0.61 0.58 0.66 0.63 -1.05%

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