[CYL] QoQ Annualized Quarter Result on 30-Apr-2016 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
27-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- 34.95%
YoY- -8.49%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 64,978 64,750 67,276 74,652 70,040 70,272 69,530 -4.39%
PBT 3,343 4,084 5,676 9,220 7,184 6,992 7,220 -40.00%
Tax -425 -640 -960 -1,200 -1,241 -1,300 -1,350 -53.56%
NP 2,918 3,444 4,716 8,020 5,943 5,692 5,870 -37.11%
-
NP to SH 2,918 3,444 4,716 8,020 5,943 5,692 5,870 -37.11%
-
Tax Rate 12.71% 15.67% 16.91% 13.02% 17.27% 18.59% 18.70% -
Total Cost 62,060 61,306 62,560 66,632 64,097 64,580 63,660 -1.67%
-
Net Worth 70,323 72,610 72,390 72,030 72,578 74,320 7,298,100 -95.40%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 3,964 2,666 - - 5,962 4,000 - -
Div Payout % 135.87% 77.43% - - 100.33% 70.27% - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 70,323 72,610 72,390 72,030 72,578 74,320 7,298,100 -95.40%
NOSH 100,000 100,000 100,000 100,000 99,381 100,000 100,000 0.00%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 4.49% 5.32% 7.01% 10.74% 8.49% 8.10% 8.44% -
ROE 4.15% 4.74% 6.51% 11.13% 8.19% 7.66% 0.08% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 65.56 64.75 67.28 74.65 70.48 70.27 69.53 -3.82%
EPS 2.92 3.44 4.72 8.00 5.98 5.69 5.86 -37.01%
DPS 4.00 2.67 0.00 0.00 6.00 4.00 0.00 -
NAPS 0.7095 0.7261 0.7239 0.7203 0.7303 0.7432 72.981 -95.38%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 64.98 64.75 67.28 74.65 70.04 70.27 69.53 -4.39%
EPS 2.92 3.44 4.72 8.00 5.94 5.69 5.86 -37.01%
DPS 3.96 2.67 0.00 0.00 5.96 4.00 0.00 -
NAPS 0.7032 0.7261 0.7239 0.7203 0.7258 0.7432 72.981 -95.40%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.785 0.855 0.88 0.90 0.865 0.735 0.73 -
P/RPS 1.20 1.32 1.31 1.21 1.23 1.05 1.05 9.26%
P/EPS 26.66 24.83 18.66 11.22 14.46 12.91 12.44 65.84%
EY 3.75 4.03 5.36 8.91 6.91 7.74 8.04 -39.71%
DY 5.10 3.12 0.00 0.00 6.94 5.44 0.00 -
P/NAPS 1.11 1.18 1.22 1.25 1.18 0.99 0.01 2176.93%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 20/03/17 16/12/16 26/09/16 27/06/16 21/03/16 18/12/15 28/09/15 -
Price 0.815 0.83 0.855 0.855 0.87 0.935 0.73 -
P/RPS 1.24 1.28 1.27 1.15 1.23 1.33 1.05 11.66%
P/EPS 27.68 24.10 18.13 10.66 14.55 16.43 12.44 70.02%
EY 3.61 4.15 5.52 9.38 6.87 6.09 8.04 -41.22%
DY 4.91 3.21 0.00 0.00 6.90 4.28 0.00 -
P/NAPS 1.15 1.14 1.18 1.19 1.19 1.26 0.01 2231.06%

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