[CYL] QoQ Annualized Quarter Result on 30-Apr-2017 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
19-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
30-Apr-2017 [#1]
Profit Trend
QoQ- -53.53%
YoY- -83.09%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 58,627 60,324 63,392 65,168 64,978 64,750 67,276 -8.74%
PBT 1,700 1,414 1,818 1,556 3,343 4,084 5,676 -55.13%
Tax -500 -200 -200 -200 -425 -640 -960 -35.18%
NP 1,200 1,214 1,618 1,356 2,918 3,444 4,716 -59.74%
-
NP to SH 1,200 1,214 1,618 1,356 2,918 3,444 4,716 -59.74%
-
Tax Rate 29.41% 14.14% 11.00% 12.85% 12.71% 15.67% 16.91% -
Total Cost 57,427 59,109 61,774 63,812 62,060 61,306 62,560 -5.53%
-
Net Worth 68,220 69,889 69,703 69,319 70,323 72,610 72,390 -3.86%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div 4,000 2,666 - - 3,964 2,666 - -
Div Payout % 333.33% 219.54% - - 135.87% 77.43% - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 68,220 69,889 69,703 69,319 70,323 72,610 72,390 -3.86%
NOSH 100,000 100,000 99,876 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 2.05% 2.01% 2.55% 2.08% 4.49% 5.32% 7.01% -
ROE 1.76% 1.74% 2.32% 1.96% 4.15% 4.74% 6.51% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 58.63 60.32 63.47 65.17 65.56 64.75 67.28 -8.74%
EPS 1.20 1.21 1.62 1.36 2.92 3.44 4.72 -59.76%
DPS 4.00 2.67 0.00 0.00 4.00 2.67 0.00 -
NAPS 0.6822 0.6989 0.6979 0.6932 0.7095 0.7261 0.7239 -3.86%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 58.63 60.32 63.39 65.17 64.98 64.75 67.28 -8.74%
EPS 1.20 1.21 1.62 1.36 2.92 3.44 4.72 -59.76%
DPS 4.00 2.67 0.00 0.00 3.96 2.67 0.00 -
NAPS 0.6822 0.6989 0.697 0.6932 0.7032 0.7261 0.7239 -3.86%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.64 0.70 0.70 0.83 0.785 0.855 0.88 -
P/RPS 1.09 1.16 1.10 1.27 1.20 1.32 1.31 -11.50%
P/EPS 53.33 57.63 43.21 61.21 26.66 24.83 18.66 101.00%
EY 1.88 1.74 2.31 1.63 3.75 4.03 5.36 -50.17%
DY 6.25 3.81 0.00 0.00 5.10 3.12 0.00 -
P/NAPS 0.94 1.00 1.00 1.20 1.11 1.18 1.22 -15.91%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 19/03/18 18/12/17 25/09/17 19/06/17 20/03/17 16/12/16 26/09/16 -
Price 0.60 0.65 0.71 0.775 0.815 0.83 0.855 -
P/RPS 1.02 1.08 1.12 1.19 1.24 1.28 1.27 -13.56%
P/EPS 50.00 53.51 43.83 57.15 27.68 24.10 18.13 96.29%
EY 2.00 1.87 2.28 1.75 3.61 4.15 5.52 -49.08%
DY 6.67 4.10 0.00 0.00 4.91 3.21 0.00 -
P/NAPS 0.88 0.93 1.02 1.12 1.15 1.14 1.18 -17.71%

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