[CYL] QoQ TTM Result on 31-Jul-2008 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
16-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 16.74%
YoY- 27.01%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 76,023 82,589 87,390 83,302 79,889 78,195 78,543 -2.15%
PBT 5,291 5,621 6,145 5,738 4,912 4,950 5,240 0.64%
Tax 311 211 296 371 321 321 -375 -
NP 5,602 5,832 6,441 6,109 5,233 5,271 4,865 9.86%
-
NP to SH 5,602 5,832 6,441 6,109 5,233 5,271 4,865 9.86%
-
Tax Rate -5.88% -3.75% -4.82% -6.47% -6.54% -6.48% 7.16% -
Total Cost 70,421 76,757 80,949 77,193 74,656 72,924 73,678 -2.97%
-
Net Worth 74,435 73,049 71,371 70,379 71,804 70,123 68,316 5.89%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 7,995 3,987 3,005 3,005 6,015 6,015 6,007 21.01%
Div Payout % 142.73% 68.38% 46.66% 49.19% 114.96% 114.13% 123.48% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 74,435 73,049 71,371 70,379 71,804 70,123 68,316 5.89%
NOSH 100,196 99,698 99,666 99,942 100,160 100,176 100,465 -0.17%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 7.37% 7.06% 7.37% 7.33% 6.55% 6.74% 6.19% -
ROE 7.53% 7.98% 9.02% 8.68% 7.29% 7.52% 7.12% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 75.87 82.84 87.68 83.35 79.76 78.06 78.18 -1.98%
EPS 5.59 5.85 6.46 6.11 5.22 5.26 4.84 10.09%
DPS 8.00 4.00 3.00 3.00 6.00 6.00 6.00 21.16%
NAPS 0.7429 0.7327 0.7161 0.7042 0.7169 0.70 0.68 6.08%
Adjusted Per Share Value based on latest NOSH - 99,942
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 76.02 82.59 87.39 83.30 79.89 78.20 78.54 -2.15%
EPS 5.60 5.83 6.44 6.11 5.23 5.27 4.87 9.76%
DPS 8.00 3.99 3.01 3.01 6.02 6.02 6.01 21.02%
NAPS 0.7444 0.7305 0.7137 0.7038 0.718 0.7012 0.6832 5.89%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.45 0.50 0.45 0.41 0.40 0.20 0.45 -
P/RPS 0.59 0.60 0.51 0.49 0.50 0.26 0.58 1.14%
P/EPS 8.05 8.55 6.96 6.71 7.66 3.80 9.29 -9.11%
EY 12.42 11.70 14.36 14.91 13.06 26.31 10.76 10.04%
DY 17.78 8.00 6.67 7.32 15.00 30.00 13.33 21.19%
P/NAPS 0.61 0.68 0.63 0.58 0.56 0.29 0.66 -5.12%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 30/03/09 17/12/08 16/09/08 25/06/08 31/03/08 18/12/07 -
Price 0.50 0.40 0.37 0.50 0.43 0.38 0.42 -
P/RPS 0.66 0.48 0.42 0.60 0.54 0.49 0.54 14.32%
P/EPS 8.94 6.84 5.73 8.18 8.23 7.22 8.67 2.06%
EY 11.18 14.62 17.47 12.23 12.15 13.85 11.53 -2.03%
DY 16.00 10.00 8.11 6.00 13.95 15.79 14.29 7.83%
P/NAPS 0.67 0.55 0.52 0.71 0.60 0.54 0.62 5.31%

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