[CYL] QoQ Quarter Result on 31-Jul-2005 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 30.09%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 17,234 16,369 17,868 16,959 16,644 16,383 16,667 2.26%
PBT 1,318 1,148 1,408 1,066 931 1,150 997 20.51%
Tax -200 -115 -230 -50 -150 -73 -135 30.04%
NP 1,118 1,033 1,178 1,016 781 1,077 862 18.98%
-
NP to SH 1,118 1,033 1,178 1,016 781 1,077 862 18.98%
-
Tax Rate 15.17% 10.02% 16.34% 4.69% 16.11% 6.35% 13.54% -
Total Cost 16,116 15,336 16,690 15,943 15,863 15,306 15,805 1.31%
-
Net Worth 65,882 65,189 63,891 62,752 61,078 59,833 59,137 7.48%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - 1,497 - - - 751 -
Div Payout % - - 127.12% - - - 87.21% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 65,882 65,189 63,891 62,752 61,078 59,833 59,137 7.48%
NOSH 99,821 100,291 99,830 99,607 100,128 99,722 100,232 -0.27%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 6.49% 6.31% 6.59% 5.99% 4.69% 6.57% 5.17% -
ROE 1.70% 1.58% 1.84% 1.62% 1.28% 1.80% 1.46% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 17.26 16.32 17.90 17.03 16.62 16.43 16.63 2.51%
EPS 1.12 1.03 1.18 1.02 0.78 1.08 0.86 19.31%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.75 -
NAPS 0.66 0.65 0.64 0.63 0.61 0.60 0.59 7.78%
Adjusted Per Share Value based on latest NOSH - 99,607
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 17.23 16.37 17.87 16.96 16.64 16.38 16.67 2.23%
EPS 1.12 1.03 1.18 1.02 0.78 1.08 0.86 19.31%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.75 -
NAPS 0.6588 0.6519 0.6389 0.6275 0.6108 0.5983 0.5914 7.48%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.41 0.41 0.40 0.41 0.43 0.49 0.48 -
P/RPS 2.37 2.51 2.23 2.41 2.59 2.98 2.89 -12.41%
P/EPS 36.61 39.81 33.90 40.20 55.13 45.37 55.81 -24.56%
EY 2.73 2.51 2.95 2.49 1.81 2.20 1.79 32.59%
DY 0.00 0.00 3.75 0.00 0.00 0.00 1.56 -
P/NAPS 0.62 0.63 0.63 0.65 0.70 0.82 0.81 -16.36%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 30/03/06 23/12/05 28/09/05 29/06/05 28/03/05 30/12/04 -
Price 0.40 0.38 0.42 0.40 0.40 0.49 0.57 -
P/RPS 2.32 2.33 2.35 2.35 2.41 2.98 3.43 -23.00%
P/EPS 35.71 36.89 35.59 39.22 51.28 45.37 66.28 -33.86%
EY 2.80 2.71 2.81 2.55 1.95 2.20 1.51 51.10%
DY 0.00 0.00 3.57 0.00 0.00 0.00 1.32 -
P/NAPS 0.61 0.58 0.66 0.63 0.66 0.82 0.97 -26.66%

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