[CYL] QoQ Annualized Quarter Result on 31-Jul-2009 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 16.0%
YoY- -20.46%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 80,416 67,397 65,442 64,994 57,868 82,588 88,730 -6.36%
PBT 6,548 4,054 4,333 4,742 4,088 5,621 6,102 4.82%
Tax -400 -301 0 0 0 211 -533 -17.46%
NP 6,148 3,753 4,333 4,742 4,088 5,832 5,569 6.83%
-
NP to SH 6,148 3,753 4,333 4,742 4,088 5,832 5,569 6.83%
-
Tax Rate 6.11% 7.42% 0.00% 0.00% 0.00% -3.75% 8.73% -
Total Cost 74,268 63,644 61,109 60,252 53,780 76,756 83,161 -7.28%
-
Net Worth 74,444 73,069 72,519 71,670 74,435 73,295 71,558 2.67%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 4,001 5,333 8,003 16,031 4,001 3,997 -
Div Payout % - 106.61% 123.08% 168.78% 392.16% 68.61% 71.77% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 74,444 73,069 72,519 71,670 74,435 73,295 71,558 2.67%
NOSH 99,805 100,026 99,999 100,042 100,196 100,034 99,928 -0.08%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 7.65% 5.57% 6.62% 7.30% 7.06% 7.06% 6.28% -
ROE 8.26% 5.14% 5.98% 6.62% 5.49% 7.96% 7.78% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 80.57 67.38 65.44 64.97 57.75 82.56 88.79 -6.28%
EPS 6.16 3.75 4.33 4.74 4.08 5.83 5.57 6.96%
DPS 0.00 4.00 5.33 8.00 16.00 4.00 4.00 -
NAPS 0.7459 0.7305 0.7252 0.7164 0.7429 0.7327 0.7161 2.76%
Adjusted Per Share Value based on latest NOSH - 99,925
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 80.42 67.40 65.44 64.99 57.87 82.59 88.73 -6.36%
EPS 6.15 3.75 4.33 4.74 4.09 5.83 5.57 6.84%
DPS 0.00 4.00 5.33 8.00 16.03 4.00 4.00 -
NAPS 0.7444 0.7307 0.7252 0.7167 0.7444 0.733 0.7156 2.67%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.52 0.50 0.55 0.72 0.45 0.50 0.45 -
P/RPS 0.65 0.74 0.84 1.11 0.78 0.61 0.51 17.60%
P/EPS 8.44 13.33 12.69 15.19 11.03 8.58 8.07 3.04%
EY 11.85 7.50 7.88 6.58 9.07 11.66 12.39 -2.93%
DY 0.00 8.00 9.70 11.11 35.56 8.00 8.89 -
P/NAPS 0.70 0.68 0.76 1.01 0.61 0.68 0.63 7.29%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 28/06/10 31/03/10 17/12/09 15/09/09 25/06/09 30/03/09 17/12/08 -
Price 0.56 0.51 0.48 0.52 0.50 0.40 0.37 -
P/RPS 0.70 0.76 0.73 0.80 0.87 0.48 0.42 40.70%
P/EPS 9.09 13.59 11.08 10.97 12.25 6.86 6.64 23.36%
EY 11.00 7.36 9.03 9.12 8.16 14.57 15.06 -18.94%
DY 0.00 7.84 11.11 15.38 32.00 10.00 10.81 -
P/NAPS 0.75 0.70 0.66 0.73 0.67 0.55 0.52 27.74%

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