[CYL] QoQ Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -33.02%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 74,652 70,040 70,272 69,530 69,200 73,358 76,080 -1.25%
PBT 9,220 7,184 6,992 7,220 10,264 6,292 6,769 22.90%
Tax -1,200 -1,241 -1,300 -1,350 -1,500 -1,688 -1,713 -21.14%
NP 8,020 5,943 5,692 5,870 8,764 4,604 5,056 36.05%
-
NP to SH 8,020 5,943 5,692 5,870 8,764 4,604 5,056 36.05%
-
Tax Rate 13.02% 17.27% 18.59% 18.70% 14.61% 26.83% 25.31% -
Total Cost 66,632 64,097 64,580 63,660 60,436 68,754 71,024 -4.16%
-
Net Worth 72,030 72,578 74,320 7,298,100 7,223,999 72,502 74,889 -2.56%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 5,962 4,000 - - 4,996 - -
Div Payout % - 100.33% 70.27% - - 108.53% - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 72,030 72,578 74,320 7,298,100 7,223,999 72,502 74,889 -2.56%
NOSH 100,000 99,381 100,000 100,000 100,000 99,934 100,000 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.74% 8.49% 8.10% 8.44% 12.66% 6.28% 6.65% -
ROE 11.13% 8.19% 7.66% 0.08% 0.12% 6.35% 6.75% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 74.65 70.48 70.27 69.53 69.20 73.41 76.08 -1.25%
EPS 8.00 5.98 5.69 5.86 8.76 3.95 5.05 35.93%
DPS 0.00 6.00 4.00 0.00 0.00 5.00 0.00 -
NAPS 0.7203 0.7303 0.7432 72.981 72.24 0.7255 0.7489 -2.56%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 74.65 70.04 70.27 69.53 69.20 73.36 76.08 -1.25%
EPS 8.00 5.94 5.69 5.86 8.76 4.60 5.05 35.93%
DPS 0.00 5.96 4.00 0.00 0.00 5.00 0.00 -
NAPS 0.7203 0.7258 0.7432 72.981 72.24 0.725 0.7489 -2.56%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.90 0.865 0.735 0.73 0.74 0.56 0.60 -
P/RPS 1.21 1.23 1.05 1.05 1.07 0.76 0.79 32.90%
P/EPS 11.22 14.46 12.91 12.44 8.44 12.16 11.87 -3.68%
EY 8.91 6.91 7.74 8.04 11.84 8.23 8.43 3.76%
DY 0.00 6.94 5.44 0.00 0.00 8.93 0.00 -
P/NAPS 1.25 1.18 0.99 0.01 0.01 0.77 0.80 34.68%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 21/03/16 18/12/15 28/09/15 22/06/15 30/03/15 19/12/14 -
Price 0.855 0.87 0.935 0.73 0.69 0.665 0.535 -
P/RPS 1.15 1.23 1.33 1.05 1.00 0.91 0.70 39.27%
P/EPS 10.66 14.55 16.43 12.44 7.87 14.43 10.58 0.50%
EY 9.38 6.87 6.09 8.04 12.70 6.93 9.45 -0.49%
DY 0.00 6.90 4.28 0.00 0.00 7.52 0.00 -
P/NAPS 1.19 1.19 1.26 0.01 0.01 0.92 0.71 41.14%

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