[CYL] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 11.58%
YoY- 43.15%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 77,144 74,604 72,882 68,936 67,840 68,628 67,206 9.60%
PBT 6,014 5,294 6,134 5,272 4,553 4,540 3,994 31.27%
Tax -520 -800 -1,010 -800 -545 -573 -400 19.05%
NP 5,494 4,494 5,124 4,472 4,008 3,966 3,594 32.59%
-
NP to SH 5,494 4,494 5,124 4,472 4,008 3,966 3,594 32.59%
-
Tax Rate 8.65% 15.11% 16.47% 15.17% 11.97% 12.62% 10.02% -
Total Cost 71,650 70,109 67,758 64,464 63,832 64,661 63,612 8.23%
-
Net Worth 68,037 66,019 64,049 65,882 64,967 63,892 62,895 5.36%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 2,401 - - - - 1,996 - -
Div Payout % 43.71% - - - - 50.34% - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 68,037 66,019 64,049 65,882 64,967 63,892 62,895 5.36%
NOSH 100,054 100,029 98,538 99,821 99,950 99,832 99,833 0.14%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 7.12% 6.02% 7.03% 6.49% 5.91% 5.78% 5.35% -
ROE 8.07% 6.81% 8.00% 6.79% 6.17% 6.21% 5.71% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 77.10 74.58 73.96 69.06 67.87 68.74 67.32 9.43%
EPS 5.49 4.49 5.20 4.48 4.01 3.97 3.60 32.38%
DPS 2.40 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.68 0.66 0.65 0.66 0.65 0.64 0.63 5.20%
Adjusted Per Share Value based on latest NOSH - 99,821
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 77.14 74.60 72.88 68.94 67.84 68.63 67.21 9.59%
EPS 5.49 4.49 5.12 4.47 4.01 3.97 3.59 32.63%
DPS 2.40 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.6804 0.6602 0.6405 0.6588 0.6497 0.6389 0.629 5.36%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.44 0.40 0.41 0.41 0.41 0.40 0.41 -
P/RPS 0.57 0.54 0.55 0.59 0.60 0.58 0.61 -4.40%
P/EPS 8.01 8.90 7.88 9.15 10.22 10.07 11.39 -20.86%
EY 12.48 11.23 12.68 10.93 9.78 9.93 8.78 26.33%
DY 5.45 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.65 0.61 0.63 0.62 0.63 0.63 0.65 0.00%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 21/12/06 27/09/06 28/06/06 30/03/06 23/12/05 28/09/05 -
Price 0.42 0.43 0.37 0.40 0.38 0.42 0.40 -
P/RPS 0.54 0.58 0.50 0.58 0.56 0.61 0.59 -5.71%
P/EPS 7.65 9.57 7.12 8.93 9.48 10.57 11.11 -21.97%
EY 13.07 10.45 14.05 11.20 10.55 9.46 9.00 28.15%
DY 5.71 0.00 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.62 0.65 0.57 0.61 0.58 0.66 0.63 -1.05%

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