Highlights

[CYL] YoY Quarter Result on 2019-04-30 [#1]

Stock [CYL]: CYL CORP BHD
Announcement Date 18-Jun-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2020
Quarter 30-Apr-2019  [#1]
Profit Trend QoQ -     -34.18%    YoY -     168.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 11,858 12,995 16,292 18,663 17,300 17,823 15,449 -4.31%
  YoY % -8.75% -20.24% -12.70% 7.88% -2.93% 15.37% -
  Horiz. % 76.76% 84.12% 105.46% 120.80% 111.98% 115.37% 100.00%
PBT 491 -722 389 2,305 2,566 1,287 404 3.30%
  YoY % 168.01% -285.60% -83.12% -10.17% 99.38% 218.56% -
  Horiz. % 121.53% -178.71% 96.29% 570.54% 635.15% 318.56% 100.00%
Tax 0 0 -50 -300 -375 -285 -100 -
  YoY % 0.00% 0.00% 83.33% 20.00% -31.58% -185.00% -
  Horiz. % -0.00% -0.00% 50.00% 300.00% 375.00% 285.00% 100.00%
NP 491 -722 339 2,005 2,191 1,002 304 8.31%
  YoY % 168.01% -312.98% -83.09% -8.49% 118.66% 229.61% -
  Horiz. % 161.51% -237.50% 111.51% 659.54% 720.72% 329.61% 100.00%
NP to SH 491 -722 339 2,005 2,191 1,002 304 8.31%
  YoY % 168.01% -312.98% -83.09% -8.49% 118.66% 229.61% -
  Horiz. % 161.51% -237.50% 111.51% 659.54% 720.72% 329.61% 100.00%
Tax Rate - % - % 12.85 % 13.02 % 14.61 % 22.14 % 24.75 % -
  YoY % 0.00% 0.00% -1.31% -10.88% -34.01% -10.55% -
  Horiz. % 0.00% 0.00% 51.92% 52.61% 59.03% 89.45% 100.00%
Total Cost 11,367 13,717 15,953 16,658 15,109 16,821 15,145 -4.67%
  YoY % -17.13% -14.02% -4.23% 10.25% -10.18% 11.07% -
  Horiz. % 75.05% 90.57% 105.34% 109.99% 99.76% 111.07% 100.00%
Net Worth 63,150 64,520 69,319 72,030 7,223,999 72,100 74,110 -2.63%
  YoY % -2.12% -6.92% -3.76% -99.00% 9,919.42% -2.71% -
  Horiz. % 85.21% 87.06% 93.54% 97.19% 9,747.67% 97.29% 100.00%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 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
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 63,150 64,520 69,319 72,030 7,223,999 72,100 74,110 -2.63%
  YoY % -2.12% -6.92% -3.76% -99.00% 9,919.42% -2.71% -
  Horiz. % 85.21% 87.06% 93.54% 97.19% 9,747.67% 97.29% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 4.14 % -5.56 % 2.08 % 10.74 % 12.66 % 5.62 % 1.97 % 13.17%
  YoY % 174.46% -367.31% -80.63% -15.17% 125.27% 185.28% -
  Horiz. % 210.15% -282.23% 105.58% 545.18% 642.64% 285.28% 100.00%
ROE 0.78 % -1.12 % 0.49 % 2.78 % 0.03 % 1.39 % 0.41 % 11.31%
  YoY % 169.64% -328.57% -82.37% 9,166.67% -97.84% 239.02% -
  Horiz. % 190.24% -273.17% 119.51% 678.05% 7.32% 339.02% 100.00%
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 11.86 13.00 16.29 18.66 17.30 17.82 15.45 -4.31%
  YoY % -8.77% -20.20% -12.70% 7.86% -2.92% 15.34% -
  Horiz. % 76.76% 84.14% 105.44% 120.78% 111.97% 115.34% 100.00%
EPS 0.49 -0.72 0.34 2.00 2.19 1.00 0.30 8.52%
  YoY % 168.06% -311.76% -83.00% -8.68% 119.00% 233.33% -
  Horiz. % 163.33% -240.00% 113.33% 666.67% 730.00% 333.33% 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 0.6315 0.6452 0.6932 0.7203 72.2400 0.7210 0.7411 -2.63%
  YoY % -2.12% -6.92% -3.76% -99.00% 9,919.42% -2.71% -
  Horiz. % 85.21% 87.06% 93.54% 97.19% 9,747.67% 97.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 11.86 13.00 16.29 18.66 17.30 17.82 15.45 -4.31%
  YoY % -8.77% -20.20% -12.70% 7.86% -2.92% 15.34% -
  Horiz. % 76.76% 84.14% 105.44% 120.78% 111.97% 115.34% 100.00%
EPS 0.49 -0.72 0.34 2.00 2.19 1.00 0.30 8.52%
  YoY % 168.06% -311.76% -83.00% -8.68% 119.00% 233.33% -
  Horiz. % 163.33% -240.00% 113.33% 666.67% 730.00% 333.33% 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 0.6315 0.6452 0.6932 0.7203 72.2400 0.7210 0.7411 -2.63%
  YoY % -2.12% -6.92% -3.76% -99.00% 9,919.42% -2.71% -
  Horiz. % 85.21% 87.06% 93.54% 97.19% 9,747.67% 97.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.4800 0.6000 0.8300 0.9000 0.7400 0.5900 0.5200 -
P/RPS 4.05 4.62 5.09 4.82 4.28 3.31 3.37 3.11%
  YoY % -12.34% -9.23% 5.60% 12.62% 29.31% -1.78% -
  Horiz. % 120.18% 137.09% 151.04% 143.03% 127.00% 98.22% 100.00%
P/EPS 97.76 -83.10 244.84 44.89 33.77 58.88 171.05 -8.90%
  YoY % 217.64% -133.94% 445.42% 32.93% -42.65% -65.58% -
  Horiz. % 57.15% -48.58% 143.14% 26.24% 19.74% 34.42% 100.00%
EY 1.02 -1.20 0.41 2.23 2.96 1.70 0.58 9.86%
  YoY % 185.00% -392.68% -81.61% -24.66% 74.12% 193.10% -
  Horiz. % 175.86% -206.90% 70.69% 384.48% 510.34% 293.10% 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 0.76 0.93 1.20 1.25 0.01 0.82 0.70 1.38%
  YoY % -18.28% -22.50% -4.00% 12,400.00% -98.78% 17.14% -
  Horiz. % 108.57% 132.86% 171.43% 178.57% 1.43% 117.14% 100.00%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 18/06/19 18/06/18 19/06/17 27/06/16 22/06/15 24/06/14 25/06/13 -
Price 0.3600 0.5650 0.7750 0.8550 0.6900 0.5350 0.5250 -
P/RPS 3.04 4.35 4.76 4.58 3.99 3.00 3.40 -1.85%
  YoY % -30.11% -8.61% 3.93% 14.79% 33.00% -11.76% -
  Horiz. % 89.41% 127.94% 140.00% 134.71% 117.35% 88.24% 100.00%
P/EPS 73.32 -78.25 228.61 42.64 31.49 53.39 172.70 -13.30%
  YoY % 193.70% -134.23% 436.14% 35.41% -41.02% -69.09% -
  Horiz. % 42.46% -45.31% 132.37% 24.69% 18.23% 30.91% 100.00%
EY 1.36 -1.28 0.44 2.35 3.18 1.87 0.58 15.25%
  YoY % 206.25% -390.91% -81.28% -26.10% 70.05% 222.41% -
  Horiz. % 234.48% -220.69% 75.86% 405.17% 548.28% 322.41% 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 0.57 0.88 1.12 1.19 0.01 0.74 0.71 -3.59%
  YoY % -35.23% -21.43% -5.88% 11,800.00% -98.65% 4.23% -
  Horiz. % 80.28% 123.94% 157.75% 167.61% 1.41% 104.23% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers