Highlights

[CYL] YoY Quarter Result on 2017-04-30 [#1]

Stock [CYL]: CYL CORP BHD
Announcement Date 19-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2018
Quarter 30-Apr-2017  [#1]
Profit Trend QoQ -     0.59%    YoY -     -83.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 16,292 18,663 17,300 17,823 15,449 15,221 15,752 0.56%
  YoY % -12.70% 7.88% -2.93% 15.37% 1.50% -3.37% -
  Horiz. % 103.43% 118.48% 109.83% 113.15% 98.08% 96.63% 100.00%
PBT 389 2,305 2,566 1,287 404 824 854 -12.27%
  YoY % -83.12% -10.17% 99.38% 218.56% -50.97% -3.51% -
  Horiz. % 45.55% 269.91% 300.47% 150.70% 47.31% 96.49% 100.00%
Tax -50 -300 -375 -285 -100 -40 -100 -10.90%
  YoY % 83.33% 20.00% -31.58% -185.00% -150.00% 60.00% -
  Horiz. % 50.00% 300.00% 375.00% 285.00% 100.00% 40.00% 100.00%
NP 339 2,005 2,191 1,002 304 784 754 -12.46%
  YoY % -83.09% -8.49% 118.66% 229.61% -61.22% 3.98% -
  Horiz. % 44.96% 265.92% 290.58% 132.89% 40.32% 103.98% 100.00%
NP to SH 339 2,005 2,191 1,002 304 784 754 -12.46%
  YoY % -83.09% -8.49% 118.66% 229.61% -61.22% 3.98% -
  Horiz. % 44.96% 265.92% 290.58% 132.89% 40.32% 103.98% 100.00%
Tax Rate 12.85 % 13.02 % 14.61 % 22.14 % 24.75 % 4.85 % 11.71 % 1.56%
  YoY % -1.31% -10.88% -34.01% -10.55% 410.31% -58.58% -
  Horiz. % 109.74% 111.19% 124.77% 189.07% 211.36% 41.42% 100.00%
Total Cost 15,953 16,658 15,109 16,821 15,145 14,437 14,998 1.03%
  YoY % -4.23% 10.25% -10.18% 11.07% 4.90% -3.74% -
  Horiz. % 106.37% 111.07% 100.74% 112.15% 100.98% 96.26% 100.00%
Net Worth 69,319 72,030 7,223,999 72,100 74,110 79,600 80,929 -2.55%
  YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.64% -
  Horiz. % 85.65% 89.00% 8,926.31% 89.09% 91.57% 98.36% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 69,319 72,030 7,223,999 72,100 74,110 79,600 80,929 -2.55%
  YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.64% -
  Horiz. % 85.65% 89.00% 8,926.31% 89.09% 91.57% 98.36% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,533 -0.09%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.53% -
  Horiz. % 99.47% 99.47% 99.47% 99.47% 99.47% 99.47% 100.00%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 2.08 % 10.74 % 12.66 % 5.62 % 1.97 % 5.15 % 4.79 % -12.97%
  YoY % -80.63% -15.17% 125.27% 185.28% -61.75% 7.52% -
  Horiz. % 43.42% 224.22% 264.30% 117.33% 41.13% 107.52% 100.00%
ROE 0.49 % 2.78 % 0.03 % 1.39 % 0.41 % 0.98 % 0.93 % -10.12%
  YoY % -82.37% 9,166.67% -97.84% 239.02% -58.16% 5.38% -
  Horiz. % 52.69% 298.92% 3.23% 149.46% 44.09% 105.38% 100.00%
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 16.29 18.66 17.30 17.82 15.45 15.22 15.67 0.65%
  YoY % -12.70% 7.86% -2.92% 15.34% 1.51% -2.87% -
  Horiz. % 103.96% 119.08% 110.40% 113.72% 98.60% 97.13% 100.00%
EPS 0.34 2.00 2.19 1.00 0.30 0.78 0.75 -12.34%
  YoY % -83.00% -8.68% 119.00% 233.33% -61.54% 4.00% -
  Horiz. % 45.33% 266.67% 292.00% 133.33% 40.00% 104.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6932 0.7203 72.2400 0.7210 0.7411 0.7960 0.8050 -2.46%
  YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.12% -
  Horiz. % 86.11% 89.48% 8,973.91% 89.57% 92.06% 98.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 16.29 18.66 17.30 17.82 15.45 15.22 15.75 0.56%
  YoY % -12.70% 7.86% -2.92% 15.34% 1.51% -3.37% -
  Horiz. % 103.43% 118.48% 109.84% 113.14% 98.10% 96.63% 100.00%
EPS 0.34 2.00 2.19 1.00 0.30 0.78 0.75 -12.34%
  YoY % -83.00% -8.68% 119.00% 233.33% -61.54% 4.00% -
  Horiz. % 45.33% 266.67% 292.00% 133.33% 40.00% 104.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6932 0.7203 72.2400 0.7210 0.7411 0.7960 0.8093 -2.55%
  YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.64% -
  Horiz. % 85.65% 89.00% 8,926.23% 89.09% 91.57% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.8300 0.9000 0.7400 0.5900 0.5200 0.5000 0.5200 -
P/RPS 5.09 4.82 4.28 3.31 3.37 3.28 3.32 7.37%
  YoY % 5.60% 12.62% 29.31% -1.78% 2.74% -1.20% -
  Horiz. % 153.31% 145.18% 128.92% 99.70% 101.51% 98.80% 100.00%
P/EPS 244.84 44.89 33.77 58.88 171.05 63.78 69.33 23.38%
  YoY % 445.42% 32.93% -42.65% -65.58% 168.19% -8.01% -
  Horiz. % 353.15% 64.75% 48.71% 84.93% 246.72% 91.99% 100.00%
EY 0.41 2.23 2.96 1.70 0.58 1.57 1.44 -18.88%
  YoY % -81.61% -24.66% 74.12% 193.10% -63.06% 9.03% -
  Horiz. % 28.47% 154.86% 205.56% 118.06% 40.28% 109.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 1.25 0.01 0.82 0.70 0.63 0.65 10.75%
  YoY % -4.00% 12,400.00% -98.78% 17.14% 11.11% -3.08% -
  Horiz. % 184.62% 192.31% 1.54% 126.15% 107.69% 96.92% 100.00%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 19/06/17 27/06/16 22/06/15 24/06/14 25/06/13 26/06/12 28/06/11 -
Price 0.7750 0.8550 0.6900 0.5350 0.5250 0.5400 0.5700 -
P/RPS 4.76 4.58 3.99 3.00 3.40 3.55 3.64 4.57%
  YoY % 3.93% 14.79% 33.00% -11.76% -4.23% -2.47% -
  Horiz. % 130.77% 125.82% 109.62% 82.42% 93.41% 97.53% 100.00%
P/EPS 228.61 42.64 31.49 53.39 172.70 68.88 76.00 20.13%
  YoY % 436.14% 35.41% -41.02% -69.09% 150.73% -9.37% -
  Horiz. % 300.80% 56.11% 41.43% 70.25% 227.24% 90.63% 100.00%
EY 0.44 2.35 3.18 1.87 0.58 1.45 1.32 -16.72%
  YoY % -81.28% -26.10% 70.05% 222.41% -60.00% 9.85% -
  Horiz. % 33.33% 178.03% 240.91% 141.67% 43.94% 109.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.12 1.19 0.01 0.74 0.71 0.68 0.71 7.89%
  YoY % -5.88% 11,800.00% -98.65% 4.23% 4.41% -4.23% -
  Horiz. % 157.75% 167.61% 1.41% 104.23% 100.00% 95.77% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

292  529  544  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.715-0.045 
 MYEG 0.915-0.02 
 NETX 0.030.00 
 HSI-C3B 0.40-0.135 
 AAX 0.375-0.005 
 PWORTH 0.22-0.025 
 DRBHCOM 2.03+0.28 
 YTLPOWR 0.76-0.015 
 HENGYUAN-CM 0.015+0.01 
 HSI-H4A 0.275+0.09 

TOP ARTICLES

1. My Appeal to Tun Dr Mahathir - Koon Yew Yin Koon Yew Yin's Blog
2. Is it time to buy stocks Now? How to Pick Winning Stocks in KLSE. Value Investing and Stock Picking
3. Airasia - Positive flight path Good Articles to Share
4. Mplus Market Pulse - 22 May 2018 M+ Online Research Articles
5. After five-hour interrogation, worn-out Najib leaves MACC HQ save malaysia!!!
Partners & Brokers