[CYL] YoY TTM Result on 31-Oct-2006 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -7.73%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 65,123 87,390 78,543 72,322 67,854 59,567 44,784 6.43%
PBT 4,294 6,145 5,240 5,119 4,555 4,837 6,773 -7.30%
Tax 611 296 -375 -715 -503 -841 -857 -
NP 4,905 6,441 4,865 4,404 4,052 3,996 5,916 -3.07%
-
NP to SH 4,905 6,441 4,865 4,404 4,052 3,996 5,916 -3.07%
-
Tax Rate -14.23% -4.82% 7.16% 13.97% 11.04% 17.39% 12.65% -
Total Cost 60,218 80,949 73,678 67,918 63,802 55,571 38,868 7.56%
-
Net Worth 72,437 71,371 68,316 65,918 63,891 59,137 56,078 4.35%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 7,995 3,005 6,007 - 1,497 1,502 1,346 34.53%
Div Payout % 163.01% 46.66% 123.48% - 36.96% 37.60% 22.76% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 72,437 71,371 68,316 65,918 63,891 59,137 56,078 4.35%
NOSH 99,886 99,666 100,465 99,876 99,830 100,232 100,139 -0.04%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 7.53% 7.37% 6.19% 6.09% 5.97% 6.71% 13.21% -
ROE 6.77% 9.02% 7.12% 6.68% 6.34% 6.76% 10.55% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 65.20 87.68 78.18 72.41 67.97 59.43 44.72 6.47%
EPS 4.91 6.46 4.84 4.41 4.06 3.99 5.91 -3.03%
DPS 8.00 3.00 6.00 0.00 1.50 1.50 1.34 34.65%
NAPS 0.7252 0.7161 0.68 0.66 0.64 0.59 0.56 4.39%
Adjusted Per Share Value based on latest NOSH - 99,876
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 64.85 87.02 78.21 72.02 67.57 59.31 44.59 6.43%
EPS 4.88 6.41 4.84 4.39 4.03 3.98 5.89 -3.08%
DPS 7.96 2.99 5.98 0.00 1.49 1.50 1.34 34.53%
NAPS 0.7213 0.7107 0.6803 0.6564 0.6362 0.5889 0.5584 4.35%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.55 0.45 0.45 0.40 0.40 0.48 0.70 -
P/RPS 0.84 0.51 0.58 0.55 0.59 0.81 1.57 -9.89%
P/EPS 11.20 6.96 9.29 9.07 9.85 12.04 11.85 -0.93%
EY 8.93 14.36 10.76 11.02 10.15 8.31 8.44 0.94%
DY 14.55 6.67 13.33 0.00 3.75 3.13 1.92 40.10%
P/NAPS 0.76 0.63 0.66 0.61 0.63 0.81 1.25 -7.95%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 17/12/09 17/12/08 18/12/07 21/12/06 23/12/05 30/12/04 24/12/03 -
Price 0.48 0.37 0.42 0.43 0.42 0.57 0.72 -
P/RPS 0.74 0.42 0.54 0.59 0.62 0.96 1.61 -12.14%
P/EPS 9.77 5.73 8.67 9.75 10.35 14.30 12.19 -3.61%
EY 10.23 17.47 11.53 10.25 9.66 6.99 8.21 3.73%
DY 16.67 8.11 14.29 0.00 3.57 2.63 1.87 43.94%
P/NAPS 0.66 0.52 0.62 0.65 0.66 0.97 1.29 -10.55%

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