[CYL] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -16.94%
YoY- -16.35%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 84,132 78,195 76,470 76,908 77,356 77,144 74,604 8.35%
PBT 5,408 4,649 4,509 4,786 5,560 6,014 5,294 1.43%
Tax -400 322 -500 -500 -400 -520 -800 -37.03%
NP 5,008 4,971 4,009 4,286 5,160 5,494 4,494 7.49%
-
NP to SH 5,008 4,971 4,009 4,286 5,160 5,494 4,494 7.49%
-
Tax Rate 7.40% -6.93% 11.09% 10.45% 7.19% 8.65% 15.11% -
Total Cost 79,124 73,224 72,461 72,622 72,196 71,650 70,109 8.40%
-
Net Worth 71,804 70,453 67,932 67,093 69,000 68,037 66,019 5.76%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 3,000 3,996 6,008 - 2,401 - -
Div Payout % - 60.36% 99.67% 140.19% - 43.71% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 71,804 70,453 67,932 67,093 69,000 68,037 66,019 5.76%
NOSH 100,160 100,018 99,900 100,140 100,000 100,054 100,029 0.08%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 5.95% 6.36% 5.24% 5.57% 6.67% 7.12% 6.02% -
ROE 6.97% 7.06% 5.90% 6.39% 7.48% 8.07% 6.81% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 84.00 78.18 76.55 76.80 77.36 77.10 74.58 8.26%
EPS 5.00 4.97 4.01 4.28 5.16 5.49 4.49 7.44%
DPS 0.00 3.00 4.00 6.00 0.00 2.40 0.00 -
NAPS 0.7169 0.7044 0.68 0.67 0.69 0.68 0.66 5.67%
Adjusted Per Share Value based on latest NOSH - 100,352
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 84.13 78.20 76.47 76.91 77.36 77.14 74.60 8.35%
EPS 5.01 4.97 4.01 4.29 5.16 5.49 4.49 7.58%
DPS 0.00 3.00 4.00 6.01 0.00 2.40 0.00 -
NAPS 0.718 0.7045 0.6793 0.6709 0.69 0.6804 0.6602 5.76%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.40 0.20 0.45 0.62 0.43 0.44 0.40 -
P/RPS 0.48 0.26 0.59 0.81 0.56 0.57 0.54 -7.55%
P/EPS 8.00 4.02 11.21 14.49 8.33 8.01 8.90 -6.86%
EY 12.50 24.85 8.92 6.90 12.00 12.48 11.23 7.41%
DY 0.00 15.00 8.89 9.68 0.00 5.45 0.00 -
P/NAPS 0.56 0.28 0.66 0.93 0.62 0.65 0.61 -5.54%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 31/03/08 18/12/07 26/09/07 29/06/07 30/03/07 21/12/06 -
Price 0.43 0.38 0.42 0.46 0.50 0.42 0.43 -
P/RPS 0.51 0.49 0.55 0.60 0.65 0.54 0.58 -8.22%
P/EPS 8.60 7.65 10.47 10.75 9.69 7.65 9.57 -6.88%
EY 11.63 13.08 9.56 9.30 10.32 13.07 10.45 7.39%
DY 0.00 7.89 9.52 13.04 0.00 5.71 0.00 -
P/NAPS 0.60 0.54 0.62 0.69 0.72 0.62 0.65 -5.20%

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