[CYL] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- -6.46%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 87,122 84,132 78,195 76,470 76,908 77,356 77,144 8.45%
PBT 6,362 5,408 4,649 4,509 4,786 5,560 6,014 3.82%
Tax -400 -400 322 -500 -500 -400 -520 -16.06%
NP 5,962 5,008 4,971 4,009 4,286 5,160 5,494 5.60%
-
NP to SH 5,962 5,008 4,971 4,009 4,286 5,160 5,494 5.60%
-
Tax Rate 6.29% 7.40% -6.93% 11.09% 10.45% 7.19% 8.65% -
Total Cost 81,160 79,124 73,224 72,461 72,622 72,196 71,650 8.67%
-
Net Worth 70,443 71,804 70,453 67,932 67,093 69,000 68,037 2.34%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 3,000 3,996 6,008 - 2,401 -
Div Payout % - - 60.36% 99.67% 140.19% - 43.71% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 70,443 71,804 70,453 67,932 67,093 69,000 68,037 2.34%
NOSH 100,033 100,160 100,018 99,900 100,140 100,000 100,054 -0.01%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 6.84% 5.95% 6.36% 5.24% 5.57% 6.67% 7.12% -
ROE 8.46% 6.97% 7.06% 5.90% 6.39% 7.48% 8.07% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 87.09 84.00 78.18 76.55 76.80 77.36 77.10 8.46%
EPS 5.96 5.00 4.97 4.01 4.28 5.16 5.49 5.63%
DPS 0.00 0.00 3.00 4.00 6.00 0.00 2.40 -
NAPS 0.7042 0.7169 0.7044 0.68 0.67 0.69 0.68 2.36%
Adjusted Per Share Value based on latest NOSH - 100,465
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 87.12 84.13 78.20 76.47 76.91 77.36 77.14 8.45%
EPS 5.96 5.01 4.97 4.01 4.29 5.16 5.49 5.63%
DPS 0.00 0.00 3.00 4.00 6.01 0.00 2.40 -
NAPS 0.7044 0.718 0.7045 0.6793 0.6709 0.69 0.6804 2.34%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.41 0.40 0.20 0.45 0.62 0.43 0.44 -
P/RPS 0.47 0.48 0.26 0.59 0.81 0.56 0.57 -12.07%
P/EPS 6.88 8.00 4.02 11.21 14.49 8.33 8.01 -9.64%
EY 14.54 12.50 24.85 8.92 6.90 12.00 12.48 10.73%
DY 0.00 0.00 15.00 8.89 9.68 0.00 5.45 -
P/NAPS 0.58 0.56 0.28 0.66 0.93 0.62 0.65 -7.32%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 16/09/08 25/06/08 31/03/08 18/12/07 26/09/07 29/06/07 30/03/07 -
Price 0.50 0.43 0.38 0.42 0.46 0.50 0.42 -
P/RPS 0.57 0.51 0.49 0.55 0.60 0.65 0.54 3.67%
P/EPS 8.39 8.60 7.65 10.47 10.75 9.69 7.65 6.35%
EY 11.92 11.63 13.08 9.56 9.30 10.32 13.07 -5.96%
DY 0.00 0.00 7.89 9.52 13.04 0.00 5.71 -
P/NAPS 0.71 0.60 0.54 0.62 0.69 0.72 0.62 9.46%

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