[CYL] QoQ Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
27-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- 8.49%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 60,884 61,645 62,440 63,178 63,008 64,778 66,489 -5.70%
PBT 3,296 2,998 3,132 3,672 3,416 4,064 3,786 -8.83%
Tax -160 3 -333 -400 -400 -345 -266 -28.76%
NP 3,136 3,001 2,798 3,272 3,016 3,719 3,520 -7.41%
-
NP to SH 3,136 3,001 2,798 3,272 3,016 3,719 3,520 -7.41%
-
Tax Rate 4.85% -0.10% 10.63% 10.89% 11.71% 8.49% 7.03% -
Total Cost 57,748 58,644 59,641 59,906 59,992 61,059 62,969 -5.61%
-
Net Worth 79,600 78,836 77,832 77,221 80,929 79,791 78,699 0.76%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 4,001 - - - 4,001 - -
Div Payout % - 133.33% - - - 107.58% - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 79,600 78,836 77,832 77,221 80,929 79,791 78,699 0.76%
NOSH 100,000 100,033 99,952 99,756 100,533 100,026 99,999 0.00%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.15% 4.87% 4.48% 5.18% 4.79% 5.74% 5.29% -
ROE 3.94% 3.81% 3.60% 4.24% 3.73% 4.66% 4.47% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 60.88 61.62 62.47 63.33 62.67 64.76 66.49 -5.71%
EPS 3.12 3.04 2.80 3.28 3.00 3.72 3.52 -7.73%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.796 0.7881 0.7787 0.7741 0.805 0.7977 0.787 0.76%
Adjusted Per Share Value based on latest NOSH - 100,227
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 60.88 61.65 62.44 63.18 63.01 64.78 66.49 -5.71%
EPS 3.12 3.00 2.80 3.27 3.02 3.72 3.52 -7.73%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.796 0.7884 0.7783 0.7722 0.8093 0.7979 0.787 0.76%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.50 0.47 0.445 0.57 0.52 0.52 0.52 -
P/RPS 0.82 0.76 0.71 0.90 0.83 0.80 0.78 3.39%
P/EPS 15.94 15.67 15.89 17.38 17.33 13.99 14.77 5.21%
EY 6.27 6.38 6.29 5.75 5.77 7.15 6.77 -4.99%
DY 0.00 8.51 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.63 0.60 0.57 0.74 0.65 0.65 0.66 -3.05%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 27/03/12 08/12/11 27/09/11 28/06/11 30/03/11 17/12/10 -
Price 0.54 0.49 0.46 0.44 0.57 0.50 0.50 -
P/RPS 0.89 0.80 0.74 0.69 0.91 0.77 0.75 12.09%
P/EPS 17.22 16.33 16.43 13.41 19.00 13.45 14.20 13.73%
EY 5.81 6.12 6.09 7.45 5.26 7.44 7.04 -12.02%
DY 0.00 8.16 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.68 0.62 0.59 0.57 0.71 0.63 0.64 4.12%

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