[CYL] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -6.52%
YoY- 14.63%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 70,051 73,357 63,179 63,307 61,646 64,778 67,397 0.64%
PBT 7,184 6,239 1,715 3,768 2,998 4,066 4,052 10.00%
Tax -1,241 -1,730 -450 -328 3 -345 -301 26.61%
NP 5,943 4,509 1,265 3,440 3,001 3,721 3,751 7.96%
-
NP to SH 5,943 4,509 1,265 3,440 3,001 3,721 3,751 7.96%
-
Tax Rate 17.27% 27.73% 26.24% 8.70% -0.10% 8.48% 7.43% -
Total Cost 64,108 68,848 61,914 59,867 58,645 61,057 63,646 0.12%
-
Net Worth 73,030 73,140 73,150 76,279 78,810 79,843 73,196 -0.03%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 6,000 5,000 4,000 4,500 4,000 4,003 8,015 -4.70%
Div Payout % 100.96% 110.89% 316.21% 130.81% 133.29% 107.60% 213.70% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 73,030 73,140 73,150 76,279 78,810 79,843 73,196 -0.03%
NOSH 100,000 100,000 100,000 100,000 100,000 100,092 100,200 -0.03%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.48% 6.15% 2.00% 5.43% 4.87% 5.74% 5.57% -
ROE 8.14% 6.16% 1.73% 4.51% 3.81% 4.66% 5.12% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 70.05 73.36 63.18 63.31 61.65 64.72 67.26 0.67%
EPS 5.94 4.51 1.27 3.44 3.00 3.72 3.74 8.01%
DPS 6.00 5.00 4.00 4.50 4.00 4.00 8.00 -4.67%
NAPS 0.7303 0.7314 0.7315 0.7628 0.7881 0.7977 0.7305 -0.00%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 70.05 73.36 63.18 63.31 61.65 64.78 67.40 0.64%
EPS 5.94 4.51 1.27 3.44 3.00 3.72 3.75 7.96%
DPS 6.00 5.00 4.00 4.50 4.00 4.00 8.02 -4.71%
NAPS 0.7303 0.7314 0.7315 0.7628 0.7881 0.7984 0.732 -0.03%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.865 0.56 0.505 0.48 0.47 0.52 0.50 -
P/RPS 1.23 0.76 0.80 0.76 0.76 0.80 0.74 8.83%
P/EPS 14.55 12.42 39.92 13.95 15.66 13.99 13.36 1.43%
EY 6.87 8.05 2.50 7.17 6.39 7.15 7.49 -1.42%
DY 6.94 8.93 7.92 9.38 8.51 7.69 16.00 -12.99%
P/NAPS 1.18 0.77 0.69 0.63 0.60 0.65 0.68 9.61%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 21/03/16 30/03/15 25/03/14 29/03/13 27/03/12 30/03/11 31/03/10 -
Price 0.87 0.665 0.595 0.52 0.49 0.50 0.51 -
P/RPS 1.24 0.91 0.94 0.82 0.79 0.77 0.76 8.49%
P/EPS 14.64 14.75 47.04 15.12 16.33 13.45 13.62 1.21%
EY 6.83 6.78 2.13 6.62 6.12 7.44 7.34 -1.19%
DY 6.90 7.52 6.72 8.65 8.16 8.00 15.69 -12.79%
P/NAPS 1.19 0.91 0.81 0.68 0.62 0.63 0.70 9.24%

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