[CYL] QoQ Quarter Result on 30-Apr-2012 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -13.08%
YoY- 3.98%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 14,660 15,469 17,957 15,221 14,816 15,241 15,837 -4.99%
PBT 790 836 1,318 824 649 513 982 -13.44%
Tax -128 -120 -40 -40 253 -50 -100 17.80%
NP 662 716 1,278 784 902 463 882 -17.33%
-
NP to SH 662 716 1,278 784 902 463 882 -17.33%
-
Tax Rate 16.20% 14.35% 3.03% 4.85% -38.98% 9.75% 10.18% -
Total Cost 13,998 14,753 16,679 14,437 13,914 14,778 14,955 -4.29%
-
Net Worth 76,279 77,590 76,870 79,600 78,810 78,377 77,585 -1.12%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div 4,500 - - - 4,000 - - -
Div Payout % 679.76% - - - 443.46% - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 76,279 77,590 76,870 79,600 78,810 78,377 77,585 -1.12%
NOSH 100,000 100,000 100,000 100,000 100,000 100,652 100,227 -0.15%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 4.52% 4.63% 7.12% 5.15% 6.09% 3.04% 5.57% -
ROE 0.87% 0.92% 1.66% 0.98% 1.14% 0.59% 1.14% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.66 15.47 17.96 15.22 14.82 15.14 15.80 -4.84%
EPS 0.66 0.72 1.28 0.78 0.90 0.46 0.88 -17.37%
DPS 4.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7628 0.7759 0.7687 0.796 0.7881 0.7787 0.7741 -0.97%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 14.60 15.40 17.88 15.16 14.75 15.18 15.77 -4.98%
EPS 0.66 0.71 1.27 0.78 0.90 0.46 0.88 -17.37%
DPS 4.48 0.00 0.00 0.00 3.98 0.00 0.00 -
NAPS 0.7596 0.7726 0.7654 0.7926 0.7848 0.7805 0.7726 -1.11%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.48 0.47 0.58 0.50 0.47 0.445 0.57 -
P/RPS 3.27 3.04 3.23 3.28 3.17 2.94 3.61 -6.35%
P/EPS 72.51 65.64 45.38 63.78 52.11 96.74 64.77 7.77%
EY 1.38 1.52 2.20 1.57 1.92 1.03 1.54 -7.02%
DY 9.38 0.00 0.00 0.00 8.51 0.00 0.00 -
P/NAPS 0.63 0.61 0.75 0.63 0.60 0.57 0.74 -10.12%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 13/12/12 26/09/12 26/06/12 27/03/12 08/12/11 27/09/11 -
Price 0.52 0.50 0.47 0.54 0.49 0.46 0.44 -
P/RPS 3.55 3.23 2.62 3.55 3.31 3.04 2.78 17.61%
P/EPS 78.55 69.83 36.78 68.88 54.32 100.00 50.00 34.95%
EY 1.27 1.43 2.72 1.45 1.84 1.00 2.00 -26.02%
DY 8.65 0.00 0.00 0.00 8.16 0.00 0.00 -
P/NAPS 0.68 0.64 0.61 0.68 0.62 0.59 0.57 12.42%

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