[CYL] QoQ TTM Result on 30-Apr-2014 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
24-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 55.18%
YoY- -33.68%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 73,357 72,133 67,770 65,553 63,179 62,766 62,671 11.03%
PBT 6,239 5,000 3,828 2,598 1,715 2,582 2,897 66.53%
Tax -1,730 -1,285 -1,035 -635 -450 -578 -448 145.53%
NP 4,509 3,715 2,793 1,963 1,265 2,004 2,449 50.05%
-
NP to SH 4,509 3,715 2,793 1,963 1,265 2,004 2,449 50.05%
-
Tax Rate 27.73% 25.70% 27.04% 24.44% 26.24% 22.39% 15.46% -
Total Cost 68,848 68,418 64,977 63,590 61,914 60,762 60,222 9.30%
-
Net Worth 73,140 74,889 73,699 72,100 73,150 75,139 74,870 -1.54%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 5,000 4,000 4,000 4,000 4,000 4,500 4,500 7.25%
Div Payout % 110.89% 107.67% 143.22% 203.77% 316.21% 224.55% 183.75% -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 73,140 74,889 73,699 72,100 73,150 75,139 74,870 -1.54%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 6.15% 5.15% 4.12% 2.99% 2.00% 3.19% 3.91% -
ROE 6.16% 4.96% 3.79% 2.72% 1.73% 2.67% 3.27% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 73.36 72.13 67.77 65.55 63.18 62.77 62.67 11.03%
EPS 4.51 3.72 2.79 1.96 1.27 2.00 2.45 50.03%
DPS 5.00 4.00 4.00 4.00 4.00 4.50 4.50 7.25%
NAPS 0.7314 0.7489 0.737 0.721 0.7315 0.7514 0.7487 -1.54%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 73.36 72.13 67.77 65.55 63.18 62.77 62.67 11.03%
EPS 4.51 3.72 2.79 1.96 1.27 2.00 2.45 50.03%
DPS 5.00 4.00 4.00 4.00 4.00 4.50 4.50 7.25%
NAPS 0.7314 0.7489 0.737 0.721 0.7315 0.7514 0.7487 -1.54%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.56 0.60 0.60 0.59 0.505 0.53 0.52 -
P/RPS 0.76 0.83 0.89 0.90 0.80 0.84 0.83 -5.68%
P/EPS 12.42 16.15 21.48 30.06 39.92 26.45 21.23 -29.98%
EY 8.05 6.19 4.65 3.33 2.50 3.78 4.71 42.81%
DY 8.93 6.67 6.67 6.78 7.92 8.49 8.65 2.14%
P/NAPS 0.77 0.80 0.81 0.82 0.69 0.71 0.69 7.56%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/03/15 19/12/14 29/09/14 24/06/14 25/03/14 19/12/13 23/09/13 -
Price 0.665 0.535 0.57 0.535 0.595 0.54 0.54 -
P/RPS 0.91 0.74 0.84 0.82 0.94 0.86 0.86 3.82%
P/EPS 14.75 14.40 20.41 27.25 47.04 26.95 22.05 -23.45%
EY 6.78 6.94 4.90 3.67 2.13 3.71 4.54 30.55%
DY 7.52 7.48 7.02 7.48 6.72 8.33 8.33 -6.57%
P/NAPS 0.91 0.71 0.77 0.74 0.81 0.72 0.72 16.84%

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