[CYL] QoQ TTM Result on 31-Jan-2015 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
QoQ- 21.37%
YoY- 256.44%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 69,001 70,989 72,834 73,357 72,133 67,770 65,553 3.46%
PBT 6,406 6,465 7,518 6,239 5,000 3,828 2,598 82.21%
Tax -1,420 -1,620 -1,820 -1,730 -1,285 -1,035 -635 70.75%
NP 4,986 4,845 5,698 4,509 3,715 2,793 1,963 85.84%
-
NP to SH 4,986 4,845 5,698 4,509 3,715 2,793 1,963 85.84%
-
Tax Rate 22.17% 25.06% 24.21% 27.73% 25.70% 27.04% 24.44% -
Total Cost 64,015 66,144 67,136 68,848 68,418 64,977 63,590 0.44%
-
Net Worth 74,320 7,298,100 7,223,999 73,140 74,889 73,699 72,100 2.03%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div 8,000 5,000 5,000 5,000 4,000 4,000 4,000 58.53%
Div Payout % 160.45% 103.20% 87.75% 110.89% 107.67% 143.22% 203.77% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 74,320 7,298,100 7,223,999 73,140 74,889 73,699 72,100 2.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 7.23% 6.83% 7.82% 6.15% 5.15% 4.12% 2.99% -
ROE 6.71% 0.07% 0.08% 6.16% 4.96% 3.79% 2.72% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 69.00 70.99 72.83 73.36 72.13 67.77 65.55 3.46%
EPS 4.99 4.85 5.70 4.51 3.72 2.79 1.96 86.13%
DPS 8.00 5.00 5.00 5.00 4.00 4.00 4.00 58.53%
NAPS 0.7432 72.981 72.24 0.7314 0.7489 0.737 0.721 2.03%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 69.00 70.99 72.83 73.36 72.13 67.77 65.55 3.46%
EPS 4.99 4.85 5.70 4.51 3.72 2.79 1.96 86.13%
DPS 8.00 5.00 5.00 5.00 4.00 4.00 4.00 58.53%
NAPS 0.7432 72.981 72.24 0.7314 0.7489 0.737 0.721 2.03%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.735 0.73 0.74 0.56 0.60 0.60 0.59 -
P/RPS 1.07 1.03 1.02 0.76 0.83 0.89 0.90 12.19%
P/EPS 14.74 15.07 12.99 12.42 16.15 21.48 30.06 -37.73%
EY 6.78 6.64 7.70 8.05 6.19 4.65 3.33 60.43%
DY 10.88 6.85 6.76 8.93 6.67 6.67 6.78 36.94%
P/NAPS 0.99 0.01 0.01 0.77 0.80 0.81 0.82 13.34%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 18/12/15 28/09/15 22/06/15 30/03/15 19/12/14 29/09/14 24/06/14 -
Price 0.935 0.73 0.69 0.665 0.535 0.57 0.535 -
P/RPS 1.36 1.03 0.95 0.91 0.74 0.84 0.82 39.98%
P/EPS 18.75 15.07 12.11 14.75 14.40 20.41 27.25 -22.00%
EY 5.33 6.64 8.26 6.78 6.94 4.90 3.67 28.15%
DY 8.56 6.85 7.25 7.52 7.48 7.02 7.48 9.38%
P/NAPS 1.26 0.01 0.01 0.91 0.71 0.77 0.74 42.45%

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