[CYL] QoQ Cumulative Quarter Result on 31-Jan-2009 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- 39.62%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 49,082 32,497 14,467 82,588 66,548 43,561 21,033 75.66%
PBT 3,250 2,371 1,022 5,621 4,577 3,181 1,352 79.16%
Tax 0 0 0 211 -400 -200 -100 -
NP 3,250 2,371 1,022 5,832 4,177 2,981 1,252 88.55%
-
NP to SH 3,250 2,371 1,022 5,832 4,177 2,981 1,252 88.55%
-
Tax Rate 0.00% 0.00% 0.00% -3.75% 8.74% 6.29% 7.40% -
Total Cost 45,832 30,126 13,445 76,756 62,371 40,580 19,781 74.82%
-
Net Worth 72,519 71,670 74,435 73,295 71,558 70,443 71,804 0.66%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 4,000 4,001 4,007 4,001 2,997 - - -
Div Payout % 123.08% 168.78% 392.16% 68.61% 71.77% - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 72,519 71,670 74,435 73,295 71,558 70,443 71,804 0.66%
NOSH 100,000 100,042 100,196 100,034 99,928 100,033 100,160 -0.10%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.62% 7.30% 7.06% 7.06% 6.28% 6.84% 5.95% -
ROE 4.48% 3.31% 1.37% 7.96% 5.84% 4.23% 1.74% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 49.08 32.48 14.44 82.56 66.60 43.55 21.00 75.84%
EPS 3.25 2.37 1.02 5.83 4.18 2.98 1.25 88.75%
DPS 4.00 4.00 4.00 4.00 3.00 0.00 0.00 -
NAPS 0.7252 0.7164 0.7429 0.7327 0.7161 0.7042 0.7169 0.76%
Adjusted Per Share Value based on latest NOSH - 99,698
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 49.08 32.50 14.47 82.59 66.55 43.56 21.03 75.67%
EPS 3.25 2.37 1.02 5.83 4.18 2.98 1.25 88.75%
DPS 4.00 4.00 4.01 4.00 3.00 0.00 0.00 -
NAPS 0.7252 0.7167 0.7444 0.733 0.7156 0.7044 0.718 0.66%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.55 0.72 0.45 0.50 0.45 0.41 0.40 -
P/RPS 1.12 2.22 3.12 0.61 0.68 0.94 1.90 -29.62%
P/EPS 16.92 30.38 44.12 8.58 10.77 13.76 32.00 -34.53%
EY 5.91 3.29 2.27 11.66 9.29 7.27 3.13 52.58%
DY 7.27 5.56 8.89 8.00 6.67 0.00 0.00 -
P/NAPS 0.76 1.01 0.61 0.68 0.63 0.58 0.56 22.51%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 15/09/09 25/06/09 30/03/09 17/12/08 16/09/08 25/06/08 -
Price 0.48 0.52 0.50 0.40 0.37 0.50 0.43 -
P/RPS 0.98 1.60 3.46 0.48 0.56 1.15 2.05 -38.77%
P/EPS 14.77 21.94 49.02 6.86 8.85 16.78 34.40 -42.99%
EY 6.77 4.56 2.04 14.57 11.30 5.96 2.91 75.30%
DY 8.33 7.69 8.00 10.00 8.11 0.00 0.00 -
P/NAPS 0.66 0.73 0.67 0.55 0.52 0.71 0.60 6.54%

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