[CYL] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 10.97%
YoY- -51.35%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 66,576 63,814 63,241 61,528 58,692 56,909 59,697 7.54%
PBT 3,724 4,265 4,153 4,236 3,876 8,498 9,032 -44.63%
Tax -600 -495 -562 -574 -576 -1,280 -1,142 -34.91%
NP 3,124 3,770 3,590 3,662 3,300 7,218 7,889 -46.10%
-
NP to SH 3,124 3,770 3,590 3,662 3,300 7,218 7,889 -46.10%
-
Tax Rate 16.11% 11.61% 13.53% 13.55% 14.86% 15.06% 12.64% -
Total Cost 63,452 60,044 59,650 57,866 55,392 49,691 51,808 14.48%
-
Net Worth 61,078 60,000 59,065 59,032 57,650 56,282 55,041 7.19%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 750 1,001 - - 1,313 1,742 -
Div Payout % - 19.89% 27.88% - - 18.19% 22.09% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 61,078 60,000 59,065 59,032 57,650 56,282 55,041 7.19%
NOSH 100,128 100,000 100,111 100,054 99,397 98,741 98,289 1.24%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 4.69% 5.91% 5.68% 5.95% 5.62% 12.68% 13.22% -
ROE 5.11% 6.28% 6.08% 6.20% 5.72% 12.82% 14.33% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 66.49 63.81 63.17 61.49 59.05 57.63 60.74 6.22%
EPS 3.12 3.77 3.59 3.66 3.32 7.31 8.03 -46.78%
DPS 0.00 0.75 1.00 0.00 0.00 1.33 1.77 -
NAPS 0.61 0.60 0.59 0.59 0.58 0.57 0.56 5.87%
Adjusted Per Share Value based on latest NOSH - 99,603
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 66.58 63.81 63.24 61.53 58.69 56.91 59.70 7.54%
EPS 3.12 3.77 3.59 3.66 3.30 7.22 7.89 -46.15%
DPS 0.00 0.75 1.00 0.00 0.00 1.31 1.74 -
NAPS 0.6108 0.60 0.5907 0.5903 0.5765 0.5628 0.5504 7.19%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.43 0.49 0.48 0.52 0.58 0.73 0.70 -
P/RPS 0.65 0.77 0.76 0.85 0.98 1.27 1.15 -31.66%
P/EPS 13.78 13.00 13.38 14.21 17.47 9.99 8.72 35.70%
EY 7.26 7.69 7.47 7.04 5.72 10.01 11.47 -26.30%
DY 0.00 1.53 2.08 0.00 0.00 1.82 2.53 -
P/NAPS 0.70 0.82 0.81 0.88 1.00 1.28 1.25 -32.08%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 28/03/05 30/12/04 29/09/04 21/06/04 29/03/04 24/12/03 -
Price 0.40 0.49 0.57 0.50 0.50 0.70 0.72 -
P/RPS 0.60 0.77 0.90 0.81 0.85 1.21 1.19 -36.67%
P/EPS 12.82 13.00 15.89 13.66 15.06 9.58 8.97 26.90%
EY 7.80 7.69 6.29 7.32 6.64 10.44 11.15 -21.21%
DY 0.00 1.53 1.75 0.00 0.00 1.90 2.46 -
P/NAPS 0.66 0.82 0.97 0.85 0.86 1.23 1.29 -36.05%

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