[CYL] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 15.04%
YoY- -1.86%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 68,936 67,840 68,628 67,206 66,576 63,814 63,241 5.93%
PBT 5,272 4,553 4,540 3,994 3,724 4,265 4,153 17.29%
Tax -800 -545 -573 -400 -600 -495 -562 26.62%
NP 4,472 4,008 3,966 3,594 3,124 3,770 3,590 15.81%
-
NP to SH 4,472 4,008 3,966 3,594 3,124 3,770 3,590 15.81%
-
Tax Rate 15.17% 11.97% 12.62% 10.02% 16.11% 11.61% 13.53% -
Total Cost 64,464 63,832 64,661 63,612 63,452 60,044 59,650 5.32%
-
Net Worth 65,882 64,967 63,892 62,895 61,078 60,000 59,065 7.57%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - 1,996 - - 750 1,001 -
Div Payout % - - 50.34% - - 19.89% 27.88% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 65,882 64,967 63,892 62,895 61,078 60,000 59,065 7.57%
NOSH 99,821 99,950 99,832 99,833 100,128 100,000 100,111 -0.19%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 6.49% 5.91% 5.78% 5.35% 4.69% 5.91% 5.68% -
ROE 6.79% 6.17% 6.21% 5.71% 5.11% 6.28% 6.08% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 69.06 67.87 68.74 67.32 66.49 63.81 63.17 6.14%
EPS 4.48 4.01 3.97 3.60 3.12 3.77 3.59 15.95%
DPS 0.00 0.00 2.00 0.00 0.00 0.75 1.00 -
NAPS 0.66 0.65 0.64 0.63 0.61 0.60 0.59 7.78%
Adjusted Per Share Value based on latest NOSH - 99,607
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 68.94 67.84 68.63 67.21 66.58 63.81 63.24 5.93%
EPS 4.47 4.01 3.97 3.59 3.12 3.77 3.59 15.78%
DPS 0.00 0.00 2.00 0.00 0.00 0.75 1.00 -
NAPS 0.6588 0.6497 0.6389 0.629 0.6108 0.60 0.5907 7.56%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.41 0.41 0.40 0.41 0.43 0.49 0.48 -
P/RPS 0.59 0.60 0.58 0.61 0.65 0.77 0.76 -15.57%
P/EPS 9.15 10.22 10.07 11.39 13.78 13.00 13.38 -22.43%
EY 10.93 9.78 9.93 8.78 7.26 7.69 7.47 28.97%
DY 0.00 0.00 5.00 0.00 0.00 1.53 2.08 -
P/NAPS 0.62 0.63 0.63 0.65 0.70 0.82 0.81 -16.36%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 30/03/06 23/12/05 28/09/05 29/06/05 28/03/05 30/12/04 -
Price 0.40 0.38 0.42 0.40 0.40 0.49 0.57 -
P/RPS 0.58 0.56 0.61 0.59 0.60 0.77 0.90 -25.45%
P/EPS 8.93 9.48 10.57 11.11 12.82 13.00 15.89 -31.97%
EY 11.20 10.55 9.46 9.00 7.80 7.69 6.29 47.06%
DY 0.00 0.00 4.76 0.00 0.00 1.53 1.75 -
P/NAPS 0.61 0.58 0.66 0.63 0.66 0.82 0.97 -26.66%

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