[CYL] QoQ TTM Result on 31-Jul-2004 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- -16.44%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 65,785 63,814 59,567 57,826 57,704 56,920 44,784 29.25%
PBT 4,227 4,265 4,837 6,375 7,641 8,496 6,773 -26.99%
Tax -501 -495 -841 -1,088 -1,314 -1,276 -857 -30.10%
NP 3,726 3,770 3,996 5,287 6,327 7,220 5,916 -26.54%
-
NP to SH 3,726 3,770 3,996 5,287 6,327 7,220 5,916 -26.54%
-
Tax Rate 11.85% 11.61% 17.39% 17.07% 17.20% 15.02% 12.65% -
Total Cost 62,059 60,044 55,571 52,539 51,377 49,700 38,868 36.64%
-
Net Worth 61,078 59,833 59,137 58,766 57,650 57,043 56,078 5.86%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 751 751 1,502 750 1,499 2,097 1,346 -32.25%
Div Payout % 20.18% 19.94% 37.60% 14.20% 23.69% 29.05% 22.76% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 61,078 59,833 59,137 58,766 57,650 57,043 56,078 5.86%
NOSH 100,128 99,722 100,232 99,603 99,397 100,076 100,139 -0.00%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.66% 5.91% 6.71% 9.14% 10.96% 12.68% 13.21% -
ROE 6.10% 6.30% 6.76% 9.00% 10.97% 12.66% 10.55% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 65.70 63.99 59.43 58.06 58.05 56.88 44.72 29.26%
EPS 3.72 3.78 3.99 5.31 6.37 7.21 5.91 -26.57%
DPS 0.75 0.75 1.50 0.75 1.50 2.10 1.34 -32.10%
NAPS 0.61 0.60 0.59 0.59 0.58 0.57 0.56 5.87%
Adjusted Per Share Value based on latest NOSH - 99,603
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 65.79 63.81 59.57 57.83 57.70 56.92 44.78 29.26%
EPS 3.73 3.77 4.00 5.29 6.33 7.22 5.92 -26.52%
DPS 0.75 0.75 1.50 0.75 1.50 2.10 1.35 -32.44%
NAPS 0.6108 0.5983 0.5914 0.5877 0.5765 0.5704 0.5608 5.86%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.43 0.49 0.48 0.52 0.58 0.73 0.70 -
P/RPS 0.65 0.77 0.81 0.90 1.00 1.28 1.57 -44.48%
P/EPS 11.56 12.96 12.04 9.80 9.11 10.12 11.85 -1.63%
EY 8.65 7.72 8.31 10.21 10.97 9.88 8.44 1.65%
DY 1.74 1.53 3.13 1.44 2.59 2.87 1.92 -6.35%
P/NAPS 0.70 0.82 0.81 0.88 1.00 1.28 1.25 -32.08%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 28/03/05 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 -
Price 0.40 0.49 0.57 0.50 0.50 0.70 0.72 -
P/RPS 0.61 0.77 0.96 0.86 0.86 1.23 1.61 -47.67%
P/EPS 10.75 12.96 14.30 9.42 7.86 9.70 12.19 -8.04%
EY 9.30 7.72 6.99 10.62 12.73 10.31 8.21 8.67%
DY 1.87 1.53 2.63 1.50 3.00 2.99 1.87 0.00%
P/NAPS 0.66 0.82 0.97 0.85 0.86 1.23 1.29 -36.05%

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