[CYL] YoY Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 8.49%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 74,266 65,084 66,356 63,178 71,886 64,994 87,122 -2.62%
PBT 6,768 2,542 4,284 3,672 4,312 4,742 6,362 1.03%
Tax -1,570 -400 -160 -400 -300 0 -400 25.58%
NP 5,198 2,142 4,124 3,272 4,012 4,742 5,962 -2.25%
-
NP to SH 5,198 2,142 4,124 3,272 4,012 4,742 5,962 -2.25%
-
Tax Rate 23.20% 15.74% 3.73% 10.89% 6.96% 0.00% 6.29% -
Total Cost 69,068 62,942 62,232 59,906 67,874 60,252 81,160 -2.65%
-
Net Worth 73,699 74,870 76,870 77,221 70,918 71,670 70,443 0.75%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - 8,003 - -
Div Payout % - - - - - 168.78% - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 73,699 74,870 76,870 77,221 70,918 71,670 70,443 0.75%
NOSH 100,000 100,000 100,000 99,756 99,800 100,042 100,033 -0.00%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 7.00% 3.29% 6.21% 5.18% 5.58% 7.30% 6.84% -
ROE 7.05% 2.86% 5.36% 4.24% 5.66% 6.62% 8.46% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 74.27 65.08 66.36 63.33 72.03 64.97 87.09 -2.61%
EPS 5.20 2.14 4.12 3.28 4.02 4.74 5.96 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.737 0.7487 0.7687 0.7741 0.7106 0.7164 0.7042 0.76%
Adjusted Per Share Value based on latest NOSH - 100,227
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 74.27 65.08 66.36 63.18 71.89 64.99 87.12 -2.62%
EPS 5.20 2.14 4.12 3.27 4.01 4.74 5.96 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.737 0.7487 0.7687 0.7722 0.7092 0.7167 0.7044 0.75%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.60 0.52 0.58 0.57 0.69 0.72 0.41 -
P/RPS 0.81 0.80 0.87 0.90 0.96 1.11 0.47 9.49%
P/EPS 11.54 24.28 14.06 17.38 17.16 15.19 6.88 8.99%
EY 8.66 4.12 7.11 5.75 5.83 6.58 14.54 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.81 0.69 0.75 0.74 0.97 1.01 0.58 5.72%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 29/09/14 23/09/13 26/09/12 27/09/11 28/09/10 15/09/09 16/09/08 -
Price 0.57 0.54 0.47 0.44 0.52 0.52 0.50 -
P/RPS 0.77 0.83 0.71 0.69 0.72 0.80 0.57 5.13%
P/EPS 10.97 25.21 11.40 13.41 12.94 10.97 8.39 4.56%
EY 9.12 3.97 8.77 7.45 7.73 9.12 11.92 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 15.38 0.00 -
P/NAPS 0.77 0.72 0.61 0.57 0.73 0.73 0.71 1.36%

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