[CYL] YoY Quarter Result on 31-Jan-2010 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -43.0%
YoY- -69.73%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 14,660 14,816 14,911 18,315 16,041 20,842 21,190 -5.95%
PBT 790 649 1,226 802 1,044 1,568 1,858 -13.27%
Tax -128 253 -145 -301 611 696 0 -
NP 662 902 1,081 501 1,655 2,264 1,858 -15.78%
-
NP to SH 662 902 1,081 501 1,655 2,264 1,858 -15.78%
-
Tax Rate 16.20% -38.98% 11.83% 37.53% -58.52% -44.39% 0.00% -
Total Cost 13,998 13,914 13,830 17,814 14,386 18,578 19,332 -5.23%
-
Net Worth 76,279 78,810 79,843 73,196 73,049 70,123 67,926 1.94%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 4,500 4,000 4,003 4,008 3,987 3,005 2,996 7.00%
Div Payout % 679.76% 443.46% 370.37% 800.00% 240.96% 132.74% 161.29% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 76,279 78,810 79,843 73,196 73,049 70,123 67,926 1.94%
NOSH 100,000 100,000 100,092 100,200 99,698 100,176 99,892 0.01%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 4.52% 6.09% 7.25% 2.74% 10.32% 10.86% 8.77% -
ROE 0.87% 1.14% 1.35% 0.68% 2.27% 3.23% 2.74% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.66 14.82 14.90 18.28 16.09 20.81 21.21 -5.96%
EPS 0.66 0.90 1.08 0.50 1.66 2.26 1.86 -15.84%
DPS 4.50 4.00 4.00 4.00 4.00 3.00 3.00 6.98%
NAPS 0.7628 0.7881 0.7977 0.7305 0.7327 0.70 0.68 1.93%
Adjusted Per Share Value based on latest NOSH - 100,200
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 14.60 14.75 14.85 18.24 15.97 20.75 21.10 -5.94%
EPS 0.66 0.90 1.08 0.50 1.65 2.25 1.85 -15.77%
DPS 4.48 3.98 3.99 3.99 3.97 2.99 2.98 7.02%
NAPS 0.7596 0.7848 0.7951 0.7289 0.7274 0.6983 0.6764 1.95%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.48 0.47 0.52 0.50 0.50 0.20 0.44 -
P/RPS 3.27 3.17 3.49 2.74 3.11 0.96 2.07 7.91%
P/EPS 72.51 52.11 48.15 100.00 30.12 8.85 23.66 20.50%
EY 1.38 1.92 2.08 1.00 3.32 11.30 4.23 -17.01%
DY 9.38 8.51 7.69 8.00 8.00 15.00 6.82 5.45%
P/NAPS 0.63 0.60 0.65 0.68 0.68 0.29 0.65 -0.51%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 27/03/12 30/03/11 31/03/10 30/03/09 31/03/08 30/03/07 -
Price 0.52 0.49 0.50 0.51 0.40 0.38 0.42 -
P/RPS 3.55 3.31 3.36 2.79 2.49 1.83 1.98 10.21%
P/EPS 78.55 54.32 46.30 102.00 24.10 16.81 22.58 23.07%
EY 1.27 1.84 2.16 0.98 4.15 5.95 4.43 -18.78%
DY 8.65 8.16 8.00 7.84 10.00 7.89 7.14 3.24%
P/NAPS 0.68 0.62 0.63 0.70 0.55 0.54 0.62 1.55%

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