[CYL] YoY Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 34.72%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 52,704 57,060 48,097 48,647 46,830 49,867 49,082 1.19%
PBT 5,244 5,077 1,792 2,978 2,349 2,840 3,250 8.29%
Tax -975 -1,285 -450 -200 -250 -200 0 -
NP 4,269 3,792 1,342 2,778 2,099 2,640 3,250 4.64%
-
NP to SH 4,269 3,792 1,342 2,778 2,099 2,640 3,250 4.64%
-
Tax Rate 18.59% 25.31% 25.11% 6.72% 10.64% 7.04% 0.00% -
Total Cost 48,435 53,268 46,755 45,869 44,731 47,227 45,832 0.92%
-
Net Worth 74,320 74,889 75,139 77,590 77,832 78,699 72,519 0.40%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 3,000 - - - - - 4,000 -4.67%
Div Payout % 70.27% - - - - - 123.08% -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 74,320 74,889 75,139 77,590 77,832 78,699 72,519 0.40%
NOSH 100,000 100,000 100,000 100,000 99,952 99,999 100,000 0.00%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 8.10% 6.65% 2.79% 5.71% 4.48% 5.29% 6.62% -
ROE 5.74% 5.06% 1.79% 3.58% 2.70% 3.35% 4.48% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 52.70 57.06 48.10 48.65 46.85 49.87 49.08 1.19%
EPS 4.27 3.79 1.34 2.78 2.10 2.64 3.25 4.65%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 4.00 -4.67%
NAPS 0.7432 0.7489 0.7514 0.7759 0.7787 0.787 0.7252 0.40%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 52.70 57.06 48.10 48.65 46.83 49.87 49.08 1.19%
EPS 4.27 3.79 1.34 2.78 2.10 2.64 3.25 4.65%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 4.00 -4.67%
NAPS 0.7432 0.7489 0.7514 0.7759 0.7783 0.787 0.7252 0.40%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.735 0.60 0.53 0.47 0.445 0.52 0.55 -
P/RPS 1.39 1.05 1.10 0.97 0.95 1.04 1.12 3.66%
P/EPS 17.22 15.82 39.49 16.92 21.19 19.70 16.92 0.29%
EY 5.81 6.32 2.53 5.91 4.72 5.08 5.91 -0.28%
DY 4.08 0.00 0.00 0.00 0.00 0.00 7.27 -9.17%
P/NAPS 0.99 0.80 0.71 0.61 0.57 0.66 0.76 4.50%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 18/12/15 19/12/14 19/12/13 13/12/12 08/12/11 17/12/10 17/12/09 -
Price 0.935 0.535 0.54 0.50 0.46 0.50 0.48 -
P/RPS 1.77 0.94 1.12 1.03 0.98 1.00 0.98 10.34%
P/EPS 21.90 14.11 40.24 18.00 21.90 18.94 14.77 6.78%
EY 4.57 7.09 2.49 5.56 4.57 5.28 6.77 -6.33%
DY 3.21 0.00 0.00 0.00 0.00 0.00 8.33 -14.68%
P/NAPS 1.26 0.71 0.72 0.64 0.59 0.64 0.66 11.37%

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