[CYL] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 40.32%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 49,867 49,082 66,548 57,353 55,953 51,471 47,431 0.83%
PBT 2,840 3,250 4,577 3,382 3,971 3,405 3,115 -1.52%
Tax -200 0 -400 -375 -600 -430 -422 -11.69%
NP 2,640 3,250 4,177 3,007 3,371 2,975 2,693 -0.33%
-
NP to SH 2,640 3,250 4,177 3,007 3,371 2,975 2,693 -0.33%
-
Tax Rate 7.04% 0.00% 8.74% 11.09% 15.11% 12.63% 13.55% -
Total Cost 47,227 45,832 62,371 54,346 52,582 48,496 44,738 0.90%
-
Net Worth 78,699 72,519 71,558 67,932 66,019 63,892 59,065 4.89%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - 4,000 2,997 2,997 - 1,497 750 -
Div Payout % - 123.08% 71.77% 99.67% - 50.34% 27.88% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 78,699 72,519 71,558 67,932 66,019 63,892 59,065 4.89%
NOSH 99,999 100,000 99,928 99,900 100,029 99,832 100,111 -0.01%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 5.29% 6.62% 6.28% 5.24% 6.02% 5.78% 5.68% -
ROE 3.35% 4.48% 5.84% 4.43% 5.11% 4.66% 4.56% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 49.87 49.08 66.60 57.41 55.94 51.56 47.38 0.85%
EPS 2.64 3.25 4.18 3.01 3.37 2.98 2.69 -0.31%
DPS 0.00 4.00 3.00 3.00 0.00 1.50 0.75 -
NAPS 0.787 0.7252 0.7161 0.68 0.66 0.64 0.59 4.91%
Adjusted Per Share Value based on latest NOSH - 100,465
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 49.66 48.87 66.27 57.11 55.72 51.25 47.23 0.83%
EPS 2.63 3.24 4.16 2.99 3.36 2.96 2.68 -0.31%
DPS 0.00 3.98 2.99 2.98 0.00 1.49 0.75 -
NAPS 0.7837 0.7221 0.7126 0.6764 0.6574 0.6362 0.5882 4.89%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.52 0.55 0.45 0.45 0.40 0.40 0.48 -
P/RPS 1.04 1.12 0.68 0.78 0.72 0.78 1.01 0.48%
P/EPS 19.70 16.92 10.77 14.95 11.87 13.42 17.84 1.66%
EY 5.08 5.91 9.29 6.69 8.42 7.45 5.60 -1.61%
DY 0.00 7.27 6.67 6.67 0.00 3.75 1.56 -
P/NAPS 0.66 0.76 0.63 0.66 0.61 0.63 0.81 -3.35%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 17/12/10 17/12/09 17/12/08 18/12/07 21/12/06 23/12/05 30/12/04 -
Price 0.50 0.48 0.37 0.42 0.43 0.42 0.57 -
P/RPS 1.00 0.98 0.56 0.73 0.77 0.81 1.20 -2.99%
P/EPS 18.94 14.77 8.85 13.95 12.76 14.09 21.19 -1.85%
EY 5.28 6.77 11.30 7.17 7.84 7.10 4.72 1.88%
DY 0.00 8.33 8.11 7.14 0.00 3.57 1.32 -
P/NAPS 0.64 0.66 0.52 0.62 0.65 0.66 0.97 -6.69%

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