[CYL] QoQ TTM Result on 30-Apr-2005 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -1.17%
YoY- -41.11%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 67,840 67,854 66,653 65,785 63,814 59,567 57,826 11.20%
PBT 4,553 4,555 4,144 4,227 4,265 4,837 6,375 -20.05%
Tax -545 -503 -408 -501 -495 -841 -1,088 -36.84%
NP 4,008 4,052 3,736 3,726 3,770 3,996 5,287 -16.81%
-
NP to SH 4,008 4,052 3,736 3,726 3,770 3,996 5,287 -16.81%
-
Tax Rate 11.97% 11.04% 9.85% 11.85% 11.61% 17.39% 17.07% -
Total Cost 63,832 63,802 62,917 62,059 60,044 55,571 52,539 13.81%
-
Net Worth 65,189 63,891 62,752 61,078 59,833 59,137 58,766 7.13%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 1,497 1,497 751 751 751 1,502 750 58.32%
Div Payout % 37.36% 36.96% 20.12% 20.18% 19.94% 37.60% 14.20% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 65,189 63,891 62,752 61,078 59,833 59,137 58,766 7.13%
NOSH 100,291 99,830 99,607 100,128 99,722 100,232 99,603 0.45%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.91% 5.97% 5.61% 5.66% 5.91% 6.71% 9.14% -
ROE 6.15% 6.34% 5.95% 6.10% 6.30% 6.76% 9.00% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 67.64 67.97 66.92 65.70 63.99 59.43 58.06 10.68%
EPS 4.00 4.06 3.75 3.72 3.78 3.99 5.31 -17.16%
DPS 1.50 1.50 0.75 0.75 0.75 1.50 0.75 58.53%
NAPS 0.65 0.64 0.63 0.61 0.60 0.59 0.59 6.65%
Adjusted Per Share Value based on latest NOSH - 100,128
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 67.84 67.85 66.65 65.79 63.81 59.57 57.83 11.19%
EPS 4.01 4.05 3.74 3.73 3.77 4.00 5.29 -16.82%
DPS 1.50 1.50 0.75 0.75 0.75 1.50 0.75 58.53%
NAPS 0.6519 0.6389 0.6275 0.6108 0.5983 0.5914 0.5877 7.13%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.41 0.40 0.41 0.43 0.49 0.48 0.52 -
P/RPS 0.61 0.59 0.61 0.65 0.77 0.81 0.90 -22.78%
P/EPS 10.26 9.85 10.93 11.56 12.96 12.04 9.80 3.09%
EY 9.75 10.15 9.15 8.65 7.72 8.31 10.21 -3.01%
DY 3.66 3.75 1.83 1.74 1.53 3.13 1.44 85.92%
P/NAPS 0.63 0.63 0.65 0.70 0.82 0.81 0.88 -19.92%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 23/12/05 28/09/05 29/06/05 28/03/05 30/12/04 29/09/04 -
Price 0.38 0.42 0.40 0.40 0.49 0.57 0.50 -
P/RPS 0.56 0.62 0.60 0.61 0.77 0.96 0.86 -24.81%
P/EPS 9.51 10.35 10.66 10.75 12.96 14.30 9.42 0.63%
EY 10.52 9.66 9.38 9.30 7.72 6.99 10.62 -0.62%
DY 3.95 3.57 1.87 1.87 1.53 2.63 1.50 90.35%
P/NAPS 0.58 0.66 0.63 0.66 0.82 0.97 0.85 -22.43%

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