[CYL] QoQ Cumulative Quarter Result on 30-Apr-2009 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -82.48%
YoY- -18.37%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 67,397 49,082 32,497 14,467 82,588 66,548 43,561 33.66%
PBT 4,054 3,250 2,371 1,022 5,621 4,577 3,181 17.49%
Tax -301 0 0 0 211 -400 -200 31.23%
NP 3,753 3,250 2,371 1,022 5,832 4,177 2,981 16.54%
-
NP to SH 3,753 3,250 2,371 1,022 5,832 4,177 2,981 16.54%
-
Tax Rate 7.42% 0.00% 0.00% 0.00% -3.75% 8.74% 6.29% -
Total Cost 63,644 45,832 30,126 13,445 76,756 62,371 40,580 34.87%
-
Net Worth 73,069 72,519 71,670 74,435 73,295 71,558 70,443 2.46%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 4,001 4,000 4,001 4,007 4,001 2,997 - -
Div Payout % 106.61% 123.08% 168.78% 392.16% 68.61% 71.77% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 73,069 72,519 71,670 74,435 73,295 71,558 70,443 2.46%
NOSH 100,026 100,000 100,042 100,196 100,034 99,928 100,033 -0.00%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 5.57% 6.62% 7.30% 7.06% 7.06% 6.28% 6.84% -
ROE 5.14% 4.48% 3.31% 1.37% 7.96% 5.84% 4.23% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 67.38 49.08 32.48 14.44 82.56 66.60 43.55 33.66%
EPS 3.75 3.25 2.37 1.02 5.83 4.18 2.98 16.50%
DPS 4.00 4.00 4.00 4.00 4.00 3.00 0.00 -
NAPS 0.7305 0.7252 0.7164 0.7429 0.7327 0.7161 0.7042 2.46%
Adjusted Per Share Value based on latest NOSH - 100,196
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 67.40 49.08 32.50 14.47 82.59 66.55 43.56 33.67%
EPS 3.75 3.25 2.37 1.02 5.83 4.18 2.98 16.50%
DPS 4.00 4.00 4.00 4.01 4.00 3.00 0.00 -
NAPS 0.7307 0.7252 0.7167 0.7444 0.733 0.7156 0.7044 2.46%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.50 0.55 0.72 0.45 0.50 0.45 0.41 -
P/RPS 0.74 1.12 2.22 3.12 0.61 0.68 0.94 -14.70%
P/EPS 13.33 16.92 30.38 44.12 8.58 10.77 13.76 -2.08%
EY 7.50 5.91 3.29 2.27 11.66 9.29 7.27 2.09%
DY 8.00 7.27 5.56 8.89 8.00 6.67 0.00 -
P/NAPS 0.68 0.76 1.01 0.61 0.68 0.63 0.58 11.15%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 31/03/10 17/12/09 15/09/09 25/06/09 30/03/09 17/12/08 16/09/08 -
Price 0.51 0.48 0.52 0.50 0.40 0.37 0.50 -
P/RPS 0.76 0.98 1.60 3.46 0.48 0.56 1.15 -24.07%
P/EPS 13.59 14.77 21.94 49.02 6.86 8.85 16.78 -13.08%
EY 7.36 6.77 4.56 2.04 14.57 11.30 5.96 15.05%
DY 7.84 8.33 7.69 8.00 10.00 8.11 0.00 -
P/NAPS 0.70 0.66 0.73 0.67 0.55 0.52 0.71 -0.93%

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