[CYL] QoQ Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 209.5%
YoY- 229.61%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 73,358 76,080 74,266 71,292 63,170 64,129 65,084 8.28%
PBT 6,292 6,769 6,768 5,148 1,715 2,389 2,542 82.68%
Tax -1,688 -1,713 -1,570 -1,140 -508 -600 -400 160.45%
NP 4,604 5,056 5,198 4,008 1,207 1,789 2,142 66.31%
-
NP to SH 4,604 5,056 5,198 4,008 1,295 1,789 2,142 66.31%
-
Tax Rate 26.83% 25.31% 23.20% 22.14% 29.62% 25.12% 15.74% -
Total Cost 68,754 71,024 69,068 67,284 61,963 62,340 62,942 6.04%
-
Net Worth 72,502 74,889 73,699 72,100 73,262 75,139 74,870 -2.11%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 4,996 - - - 4,008 - - -
Div Payout % 108.53% - - - 309.57% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 72,502 74,889 73,699 72,100 73,262 75,139 74,870 -2.11%
NOSH 99,934 100,000 100,000 100,000 100,222 100,000 100,000 -0.04%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.28% 6.65% 7.00% 5.62% 1.91% 2.79% 3.29% -
ROE 6.35% 6.75% 7.05% 5.56% 1.77% 2.38% 2.86% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 73.41 76.08 74.27 71.29 63.03 64.13 65.08 8.33%
EPS 3.95 5.05 5.20 4.00 1.29 1.79 2.14 50.30%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.7255 0.7489 0.737 0.721 0.731 0.7514 0.7487 -2.07%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 73.36 76.08 74.27 71.29 63.17 64.13 65.08 8.28%
EPS 4.60 5.05 5.20 4.00 1.30 1.79 2.14 66.32%
DPS 5.00 0.00 0.00 0.00 4.01 0.00 0.00 -
NAPS 0.725 0.7489 0.737 0.721 0.7326 0.7514 0.7487 -2.11%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.56 0.60 0.60 0.59 0.505 0.53 0.52 -
P/RPS 0.76 0.79 0.81 0.83 0.80 0.83 0.80 -3.35%
P/EPS 12.16 11.87 11.54 14.72 39.08 29.62 24.28 -36.85%
EY 8.23 8.43 8.66 6.79 2.56 3.38 4.12 58.41%
DY 8.93 0.00 0.00 0.00 7.92 0.00 0.00 -
P/NAPS 0.77 0.80 0.81 0.82 0.69 0.71 0.69 7.56%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 19/12/14 29/09/14 24/06/14 25/03/14 19/12/13 23/09/13 -
Price 0.665 0.535 0.57 0.535 0.595 0.54 0.54 -
P/RPS 0.91 0.70 0.77 0.75 0.94 0.84 0.83 6.30%
P/EPS 14.43 10.58 10.97 13.35 46.05 30.18 25.21 -30.99%
EY 6.93 9.45 9.12 7.49 2.17 3.31 3.97 44.82%
DY 7.52 0.00 0.00 0.00 6.72 0.00 0.00 -
P/NAPS 0.92 0.71 0.77 0.74 0.81 0.72 0.72 17.69%

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