[CYL] QoQ Annualized Quarter Result on 31-Jan-2005 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 4.99%
YoY- -47.77%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 68,628 67,206 66,576 63,814 63,241 61,528 58,692 10.95%
PBT 4,540 3,994 3,724 4,265 4,153 4,236 3,876 11.08%
Tax -573 -400 -600 -495 -562 -574 -576 -0.34%
NP 3,966 3,594 3,124 3,770 3,590 3,662 3,300 13.00%
-
NP to SH 3,966 3,594 3,124 3,770 3,590 3,662 3,300 13.00%
-
Tax Rate 12.62% 10.02% 16.11% 11.61% 13.53% 13.55% 14.86% -
Total Cost 64,661 63,612 63,452 60,044 59,650 57,866 55,392 10.83%
-
Net Worth 63,892 62,895 61,078 60,000 59,065 59,032 57,650 7.07%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 1,996 - - 750 1,001 - - -
Div Payout % 50.34% - - 19.89% 27.88% - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 63,892 62,895 61,078 60,000 59,065 59,032 57,650 7.07%
NOSH 99,832 99,833 100,128 100,000 100,111 100,054 99,397 0.29%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.78% 5.35% 4.69% 5.91% 5.68% 5.95% 5.62% -
ROE 6.21% 5.71% 5.11% 6.28% 6.08% 6.20% 5.72% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 68.74 67.32 66.49 63.81 63.17 61.49 59.05 10.62%
EPS 3.97 3.60 3.12 3.77 3.59 3.66 3.32 12.62%
DPS 2.00 0.00 0.00 0.75 1.00 0.00 0.00 -
NAPS 0.64 0.63 0.61 0.60 0.59 0.59 0.58 6.76%
Adjusted Per Share Value based on latest NOSH - 99,722
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 68.63 67.21 66.58 63.81 63.24 61.53 58.69 10.96%
EPS 3.97 3.59 3.12 3.77 3.59 3.66 3.30 13.07%
DPS 2.00 0.00 0.00 0.75 1.00 0.00 0.00 -
NAPS 0.6389 0.629 0.6108 0.60 0.5907 0.5903 0.5765 7.07%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.40 0.41 0.43 0.49 0.48 0.52 0.58 -
P/RPS 0.58 0.61 0.65 0.77 0.76 0.85 0.98 -29.44%
P/EPS 10.07 11.39 13.78 13.00 13.38 14.21 17.47 -30.66%
EY 9.93 8.78 7.26 7.69 7.47 7.04 5.72 44.29%
DY 5.00 0.00 0.00 1.53 2.08 0.00 0.00 -
P/NAPS 0.63 0.65 0.70 0.82 0.81 0.88 1.00 -26.44%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 23/12/05 28/09/05 29/06/05 28/03/05 30/12/04 29/09/04 21/06/04 -
Price 0.42 0.40 0.40 0.49 0.57 0.50 0.50 -
P/RPS 0.61 0.59 0.60 0.77 0.90 0.81 0.85 -19.79%
P/EPS 10.57 11.11 12.82 13.00 15.89 13.66 15.06 -20.97%
EY 9.46 9.00 7.80 7.69 6.29 7.32 6.64 26.53%
DY 4.76 0.00 0.00 1.53 1.75 0.00 0.00 -
P/NAPS 0.66 0.63 0.66 0.82 0.97 0.85 0.86 -16.13%

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