[CYL] QoQ TTM Result on 31-Jan-2004 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 22.04%
YoY- 722100.0%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 59,567 57,826 57,704 56,920 44,784 29,858 13,889 162.80%
PBT 4,837 6,375 7,641 8,496 6,773 4,238 1,823 91.09%
Tax -841 -1,088 -1,314 -1,276 -857 -475 -106 295.30%
NP 3,996 5,287 6,327 7,220 5,916 3,763 1,717 75.16%
-
NP to SH 3,996 5,287 6,327 7,220 5,916 3,763 1,717 75.16%
-
Tax Rate 17.39% 17.07% 17.20% 15.02% 12.65% 11.21% 5.81% -
Total Cost 55,571 52,539 51,377 49,700 38,868 26,095 12,172 173.94%
-
Net Worth 59,137 58,766 57,650 57,043 56,078 55,890 54,102 6.08%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 1,502 750 1,499 2,097 1,346 1,346 597 84.46%
Div Payout % 37.60% 14.20% 23.69% 29.05% 22.76% 35.78% 34.83% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 59,137 58,766 57,650 57,043 56,078 55,890 54,102 6.08%
NOSH 100,232 99,603 99,397 100,076 100,139 99,804 94,917 3.68%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 6.71% 9.14% 10.96% 12.68% 13.21% 12.60% 12.36% -
ROE 6.76% 9.00% 10.97% 12.66% 10.55% 6.73% 3.17% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 59.43 58.06 58.05 56.88 44.72 29.92 14.63 153.51%
EPS 3.99 5.31 6.37 7.21 5.91 3.77 1.81 68.97%
DPS 1.50 0.75 1.50 2.10 1.34 1.35 0.63 77.83%
NAPS 0.59 0.59 0.58 0.57 0.56 0.56 0.57 2.31%
Adjusted Per Share Value based on latest NOSH - 100,076
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 59.31 57.58 57.46 56.68 44.59 29.73 13.83 162.79%
EPS 3.98 5.26 6.30 7.19 5.89 3.75 1.71 75.17%
DPS 1.50 0.75 1.49 2.09 1.34 1.34 0.60 83.69%
NAPS 0.5889 0.5852 0.5741 0.568 0.5584 0.5565 0.5387 6.09%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.48 0.52 0.58 0.73 0.70 0.61 0.58 -
P/RPS 0.81 0.90 1.00 1.28 1.57 2.04 3.96 -65.11%
P/EPS 12.04 9.80 9.11 10.12 11.85 16.18 32.06 -47.79%
EY 8.31 10.21 10.97 9.88 8.44 6.18 3.12 91.57%
DY 3.13 1.44 2.59 2.87 1.92 2.21 1.09 101.38%
P/NAPS 0.81 0.88 1.00 1.28 1.25 1.09 1.02 -14.18%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 - - -
Price 0.57 0.50 0.50 0.70 0.72 0.00 0.00 -
P/RPS 0.96 0.86 0.86 1.23 1.61 0.00 0.00 -
P/EPS 14.30 9.42 7.86 9.70 12.19 0.00 0.00 -
EY 6.99 10.62 12.73 10.31 8.21 0.00 0.00 -
DY 2.63 1.50 3.00 2.99 1.87 0.00 0.00 -
P/NAPS 0.97 0.85 0.86 1.23 1.29 0.00 0.00 -

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