[CYL] YoY TTM Result on 31-Jul-2009 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- -6.78%
YoY- -14.52%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 63,235 60,424 70,843 71,525 83,302 79,156 70,678 -1.83%
PBT 3,304 3,746 3,837 4,811 5,738 5,155 5,623 -8.47%
Tax 123 -395 -451 411 371 -345 -850 -
NP 3,427 3,351 3,386 5,222 6,109 4,810 4,773 -5.36%
-
NP to SH 3,427 3,351 3,386 5,222 6,109 4,810 4,773 -5.36%
-
Tax Rate -3.72% 10.54% 11.75% -8.54% -6.47% 6.69% 15.12% -
Total Cost 59,808 57,073 67,457 66,303 77,193 74,346 65,905 -1.60%
-
Net Worth 76,870 77,585 70,908 71,586 70,379 67,236 65,180 2.78%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,000 4,003 4,008 7,995 3,005 6,007 1,497 17.78%
Div Payout % 116.72% 119.48% 118.37% 153.12% 49.19% 124.89% 31.37% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 76,870 77,585 70,908 71,586 70,379 67,236 65,180 2.78%
NOSH 100,000 100,227 99,787 99,925 99,942 100,352 100,277 -0.04%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 5.42% 5.55% 4.78% 7.30% 7.33% 6.08% 6.75% -
ROE 4.46% 4.32% 4.78% 7.29% 8.68% 7.15% 7.32% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 63.24 60.29 70.99 71.58 83.35 78.88 70.48 -1.78%
EPS 3.43 3.34 3.39 5.23 6.11 4.79 4.76 -5.31%
DPS 4.00 4.00 4.00 8.00 3.00 6.00 1.50 17.74%
NAPS 0.7687 0.7741 0.7106 0.7164 0.7042 0.67 0.65 2.83%
Adjusted Per Share Value based on latest NOSH - 99,925
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 63.24 60.42 70.84 71.53 83.30 79.16 70.68 -1.83%
EPS 3.43 3.35 3.39 5.22 6.11 4.81 4.77 -5.34%
DPS 4.00 4.00 4.01 8.00 3.01 6.01 1.50 17.74%
NAPS 0.7687 0.7759 0.7091 0.7159 0.7038 0.6724 0.6518 2.78%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.58 0.57 0.69 0.72 0.41 0.62 0.41 -
P/RPS 0.92 0.95 0.97 1.01 0.49 0.79 0.58 7.98%
P/EPS 16.92 17.05 20.33 13.78 6.71 12.94 8.61 11.90%
EY 5.91 5.87 4.92 7.26 14.91 7.73 11.61 -10.63%
DY 6.90 7.02 5.80 11.11 7.32 9.68 3.66 11.13%
P/NAPS 0.75 0.74 0.97 1.01 0.58 0.93 0.63 2.94%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 27/09/11 28/09/10 15/09/09 16/09/08 26/09/07 27/09/06 -
Price 0.47 0.44 0.52 0.52 0.50 0.46 0.37 -
P/RPS 0.74 0.73 0.73 0.73 0.60 0.58 0.52 6.05%
P/EPS 13.71 13.16 15.32 9.95 8.18 9.60 7.77 9.91%
EY 7.29 7.60 6.53 10.05 12.23 10.42 12.86 -9.01%
DY 8.51 9.09 7.69 15.38 6.00 13.04 4.05 13.16%
P/NAPS 0.61 0.57 0.73 0.73 0.71 0.69 0.57 1.13%

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