[CYL] YoY TTM 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- 7.38%
YoY- 15.72%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 69,001 72,133 62,766 63,463 61,741 68,182 65,123 0.96%
PBT 6,406 5,000 2,582 3,627 3,575 3,642 4,294 6.89%
Tax -1,420 -1,285 -578 53 -395 -501 611 -
NP 4,986 3,715 2,004 3,680 3,180 3,141 4,905 0.27%
-
NP to SH 4,986 3,715 2,004 3,680 3,180 3,141 4,905 0.27%
-
Tax Rate 22.17% 25.70% 22.39% -1.46% 11.05% 13.76% -14.23% -
Total Cost 64,015 68,418 60,762 59,783 58,561 65,041 60,218 1.02%
-
Net Worth 74,320 74,889 75,139 77,590 78,377 79,199 72,437 0.42%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div 8,000 4,000 4,500 4,000 4,003 4,008 7,995 0.01%
Div Payout % 160.45% 107.67% 224.55% 108.70% 125.90% 127.60% 163.01% -
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 78,377 79,199 72,437 0.42%
NOSH 100,000 100,000 100,000 100,000 100,652 100,634 99,886 0.01%
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 7.23% 5.15% 3.19% 5.80% 5.15% 4.61% 7.53% -
ROE 6.71% 4.96% 2.67% 4.74% 4.06% 3.97% 6.77% -
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 69.00 72.13 62.77 63.46 61.34 67.75 65.20 0.94%
EPS 4.99 3.72 2.00 3.68 3.16 3.12 4.91 0.26%
DPS 8.00 4.00 4.50 4.00 4.00 4.00 8.00 0.00%
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 69.00 72.13 62.77 63.46 61.74 68.18 65.12 0.96%
EPS 4.99 3.72 2.00 3.68 3.18 3.14 4.90 0.30%
DPS 8.00 4.00 4.50 4.00 4.00 4.01 8.00 0.00%
NAPS 0.7432 0.7489 0.7514 0.7759 0.7838 0.792 0.7244 0.42%
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 1.07 0.83 0.84 0.74 0.73 0.77 0.84 4.11%
P/EPS 14.74 16.15 26.45 12.77 14.08 16.66 11.20 4.68%
EY 6.78 6.19 3.78 7.83 7.10 6.00 8.93 -4.48%
DY 10.88 6.67 8.49 8.51 8.99 7.69 14.55 -4.72%
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 1.36 0.74 0.86 0.79 0.75 0.74 0.74 10.67%
P/EPS 18.75 14.40 26.95 13.59 14.56 16.02 9.77 11.47%
EY 5.33 6.94 3.71 7.36 6.87 6.24 10.23 -10.29%
DY 8.56 7.48 8.33 8.00 8.70 8.00 16.67 -10.50%
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