[CYL] QoQ Annualized Quarter Result on 31-Jul-2014 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 29.69%
YoY- 142.67%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 69,200 73,358 76,080 74,266 71,292 63,170 64,129 5.21%
PBT 10,264 6,292 6,769 6,768 5,148 1,715 2,389 164.98%
Tax -1,500 -1,688 -1,713 -1,570 -1,140 -508 -600 84.51%
NP 8,764 4,604 5,056 5,198 4,008 1,207 1,789 189.28%
-
NP to SH 8,764 4,604 5,056 5,198 4,008 1,295 1,789 189.28%
-
Tax Rate 14.61% 26.83% 25.31% 23.20% 22.14% 29.62% 25.12% -
Total Cost 60,436 68,754 71,024 69,068 67,284 61,963 62,340 -2.05%
-
Net Worth 7,223,999 72,502 74,889 73,699 72,100 73,262 75,139 2016.28%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - 4,996 - - - 4,008 - -
Div Payout % - 108.53% - - - 309.57% - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 7,223,999 72,502 74,889 73,699 72,100 73,262 75,139 2016.28%
NOSH 100,000 99,934 100,000 100,000 100,000 100,222 100,000 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 12.66% 6.28% 6.65% 7.00% 5.62% 1.91% 2.79% -
ROE 0.12% 6.35% 6.75% 7.05% 5.56% 1.77% 2.38% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 69.20 73.41 76.08 74.27 71.29 63.03 64.13 5.21%
EPS 8.76 3.95 5.05 5.20 4.00 1.29 1.79 189.08%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 72.24 0.7255 0.7489 0.737 0.721 0.731 0.7514 2016.26%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 69.20 73.36 76.08 74.27 71.29 63.17 64.13 5.21%
EPS 8.76 4.60 5.05 5.20 4.00 1.30 1.79 189.08%
DPS 0.00 5.00 0.00 0.00 0.00 4.01 0.00 -
NAPS 72.24 0.725 0.7489 0.737 0.721 0.7326 0.7514 2016.26%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.74 0.56 0.60 0.60 0.59 0.505 0.53 -
P/RPS 1.07 0.76 0.79 0.81 0.83 0.80 0.83 18.50%
P/EPS 8.44 12.16 11.87 11.54 14.72 39.08 29.62 -56.79%
EY 11.84 8.23 8.43 8.66 6.79 2.56 3.38 131.18%
DY 0.00 8.93 0.00 0.00 0.00 7.92 0.00 -
P/NAPS 0.01 0.77 0.80 0.81 0.82 0.69 0.71 -94.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 30/03/15 19/12/14 29/09/14 24/06/14 25/03/14 19/12/13 -
Price 0.69 0.665 0.535 0.57 0.535 0.595 0.54 -
P/RPS 1.00 0.91 0.70 0.77 0.75 0.94 0.84 12.36%
P/EPS 7.87 14.43 10.58 10.97 13.35 46.05 30.18 -59.28%
EY 12.70 6.93 9.45 9.12 7.49 2.17 3.31 145.68%
DY 0.00 7.52 0.00 0.00 0.00 6.72 0.00 -
P/NAPS 0.01 0.92 0.71 0.77 0.74 0.81 0.72 -94.26%

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