[CYL] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
16-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 19.05%
YoY- 39.1%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 57,868 82,588 88,730 87,122 84,132 78,195 76,470 -16.97%
PBT 4,088 5,621 6,102 6,362 5,408 4,649 4,509 -6.33%
Tax 0 211 -533 -400 -400 322 -500 -
NP 4,088 5,832 5,569 5,962 5,008 4,971 4,009 1.31%
-
NP to SH 4,088 5,832 5,569 5,962 5,008 4,971 4,009 1.31%
-
Tax Rate 0.00% -3.75% 8.73% 6.29% 7.40% -6.93% 11.09% -
Total Cost 53,780 76,756 83,161 81,160 79,124 73,224 72,461 -18.04%
-
Net Worth 74,435 73,295 71,558 70,443 71,804 70,453 67,932 6.29%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 16,031 4,001 3,997 - - 3,000 3,996 152.69%
Div Payout % 392.16% 68.61% 71.77% - - 60.36% 99.67% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 74,435 73,295 71,558 70,443 71,804 70,453 67,932 6.29%
NOSH 100,196 100,034 99,928 100,033 100,160 100,018 99,900 0.19%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 7.06% 7.06% 6.28% 6.84% 5.95% 6.36% 5.24% -
ROE 5.49% 7.96% 7.78% 8.46% 6.97% 7.06% 5.90% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 57.75 82.56 88.79 87.09 84.00 78.18 76.55 -17.14%
EPS 4.08 5.83 5.57 5.96 5.00 4.97 4.01 1.16%
DPS 16.00 4.00 4.00 0.00 0.00 3.00 4.00 152.19%
NAPS 0.7429 0.7327 0.7161 0.7042 0.7169 0.7044 0.68 6.08%
Adjusted Per Share Value based on latest NOSH - 99,942
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 57.87 82.59 88.73 87.12 84.13 78.20 76.47 -16.97%
EPS 4.09 5.83 5.57 5.96 5.01 4.97 4.01 1.32%
DPS 16.03 4.00 4.00 0.00 0.00 3.00 4.00 152.51%
NAPS 0.7444 0.733 0.7156 0.7044 0.718 0.7045 0.6793 6.29%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.45 0.50 0.45 0.41 0.40 0.20 0.45 -
P/RPS 0.78 0.61 0.51 0.47 0.48 0.26 0.59 20.47%
P/EPS 11.03 8.58 8.07 6.88 8.00 4.02 11.21 -1.07%
EY 9.07 11.66 12.39 14.54 12.50 24.85 8.92 1.11%
DY 35.56 8.00 8.89 0.00 0.00 15.00 8.89 152.19%
P/NAPS 0.61 0.68 0.63 0.58 0.56 0.28 0.66 -5.12%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 30/03/09 17/12/08 16/09/08 25/06/08 31/03/08 18/12/07 -
Price 0.50 0.40 0.37 0.50 0.43 0.38 0.42 -
P/RPS 0.87 0.48 0.42 0.57 0.51 0.49 0.55 35.79%
P/EPS 12.25 6.86 6.64 8.39 8.60 7.65 10.47 11.04%
EY 8.16 14.57 15.06 11.92 11.63 13.08 9.56 -10.02%
DY 32.00 10.00 10.81 0.00 0.00 7.89 9.52 124.55%
P/NAPS 0.67 0.55 0.52 0.71 0.60 0.54 0.62 5.31%

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