[CYL] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -9.46%
YoY- 10.64%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 65,123 71,525 76,023 82,589 87,390 83,302 79,889 -12.70%
PBT 4,294 4,811 5,291 5,621 6,145 5,738 4,912 -8.55%
Tax 611 411 311 211 296 371 321 53.40%
NP 4,905 5,222 5,602 5,832 6,441 6,109 5,233 -4.21%
-
NP to SH 4,905 5,222 5,602 5,832 6,441 6,109 5,233 -4.21%
-
Tax Rate -14.23% -8.54% -5.88% -3.75% -4.82% -6.47% -6.54% -
Total Cost 60,218 66,303 70,421 76,757 80,949 77,193 74,656 -13.31%
-
Net Worth 72,437 71,586 74,435 73,049 71,371 70,379 71,804 0.58%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 7,995 7,995 7,995 3,987 3,005 3,005 6,015 20.82%
Div Payout % 163.01% 153.12% 142.73% 68.38% 46.66% 49.19% 114.96% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 72,437 71,586 74,435 73,049 71,371 70,379 71,804 0.58%
NOSH 99,886 99,925 100,196 99,698 99,666 99,942 100,160 -0.18%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 7.53% 7.30% 7.37% 7.06% 7.37% 7.33% 6.55% -
ROE 6.77% 7.29% 7.53% 7.98% 9.02% 8.68% 7.29% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 65.20 71.58 75.87 82.84 87.68 83.35 79.76 -12.54%
EPS 4.91 5.23 5.59 5.85 6.46 6.11 5.22 -3.98%
DPS 8.00 8.00 8.00 4.00 3.00 3.00 6.00 21.07%
NAPS 0.7252 0.7164 0.7429 0.7327 0.7161 0.7042 0.7169 0.76%
Adjusted Per Share Value based on latest NOSH - 99,698
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 65.12 71.53 76.02 82.59 87.39 83.30 79.89 -12.70%
EPS 4.90 5.22 5.60 5.83 6.44 6.11 5.23 -4.24%
DPS 8.00 8.00 8.00 3.99 3.01 3.01 6.02 20.81%
NAPS 0.7244 0.7159 0.7444 0.7305 0.7137 0.7038 0.718 0.59%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.55 0.72 0.45 0.50 0.45 0.41 0.40 -
P/RPS 0.84 1.01 0.59 0.60 0.51 0.49 0.50 41.18%
P/EPS 11.20 13.78 8.05 8.55 6.96 6.71 7.66 28.73%
EY 8.93 7.26 12.42 11.70 14.36 14.91 13.06 -22.33%
DY 14.55 11.11 17.78 8.00 6.67 7.32 15.00 -2.00%
P/NAPS 0.76 1.01 0.61 0.68 0.63 0.58 0.56 22.51%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 15/09/09 25/06/09 30/03/09 17/12/08 16/09/08 25/06/08 -
Price 0.48 0.52 0.50 0.40 0.37 0.50 0.43 -
P/RPS 0.74 0.73 0.66 0.48 0.42 0.60 0.54 23.30%
P/EPS 9.77 9.95 8.94 6.84 5.73 8.18 8.23 12.07%
EY 10.23 10.05 11.18 14.62 17.47 12.23 12.15 -10.80%
DY 16.67 15.38 16.00 10.00 8.11 6.00 13.95 12.57%
P/NAPS 0.66 0.73 0.67 0.55 0.52 0.71 0.60 6.54%

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