[CYL] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
23-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 15.94%
YoY- 36.66%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 19,207 17,234 16,369 17,868 16,959 16,644 16,383 11.21%
PBT 1,749 1,318 1,148 1,408 1,066 931 1,150 32.35%
Tax -305 -200 -115 -230 -50 -150 -73 160.08%
NP 1,444 1,118 1,033 1,178 1,016 781 1,077 21.65%
-
NP to SH 1,444 1,118 1,033 1,178 1,016 781 1,077 21.65%
-
Tax Rate 17.44% 15.17% 10.02% 16.34% 4.69% 16.11% 6.35% -
Total Cost 17,763 16,116 15,336 16,690 15,943 15,863 15,306 10.46%
-
Net Worth 65,180 65,882 65,189 63,891 62,752 61,078 59,833 5.88%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - 1,497 - - - -
Div Payout % - - - 127.12% - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 65,180 65,882 65,189 63,891 62,752 61,078 59,833 5.88%
NOSH 100,277 99,821 100,291 99,830 99,607 100,128 99,722 0.37%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 7.52% 6.49% 6.31% 6.59% 5.99% 4.69% 6.57% -
ROE 2.22% 1.70% 1.58% 1.84% 1.62% 1.28% 1.80% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.15 17.26 16.32 17.90 17.03 16.62 16.43 10.78%
EPS 1.44 1.12 1.03 1.18 1.02 0.78 1.08 21.20%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.65 0.64 0.63 0.61 0.60 5.49%
Adjusted Per Share Value based on latest NOSH - 99,830
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.21 17.23 16.37 17.87 16.96 16.64 16.38 11.24%
EPS 1.44 1.12 1.03 1.18 1.02 0.78 1.08 21.20%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.6518 0.6588 0.6519 0.6389 0.6275 0.6108 0.5983 5.89%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.41 0.41 0.41 0.40 0.41 0.43 0.49 -
P/RPS 2.14 2.37 2.51 2.23 2.41 2.59 2.98 -19.85%
P/EPS 28.47 36.61 39.81 33.90 40.20 55.13 45.37 -26.76%
EY 3.51 2.73 2.51 2.95 2.49 1.81 2.20 36.65%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.63 0.63 0.65 0.70 0.82 -16.15%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 28/06/06 30/03/06 23/12/05 28/09/05 29/06/05 28/03/05 -
Price 0.37 0.40 0.38 0.42 0.40 0.40 0.49 -
P/RPS 1.93 2.32 2.33 2.35 2.35 2.41 2.98 -25.20%
P/EPS 25.69 35.71 36.89 35.59 39.22 51.28 45.37 -31.62%
EY 3.89 2.80 2.71 2.81 2.55 1.95 2.20 46.37%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.58 0.66 0.63 0.66 0.82 -21.58%

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