[CYL] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -23.53%
YoY- -35.68%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 68,182 70,843 73,034 67,397 65,123 71,525 76,023 -6.98%
PBT 3,642 3,837 4,667 4,052 4,294 4,811 5,291 -21.98%
Tax -501 -451 -401 -301 611 411 311 -
NP 3,141 3,386 4,266 3,751 4,905 5,222 5,602 -31.93%
-
NP to SH 3,141 3,386 4,266 3,751 4,905 5,222 5,602 -31.93%
-
Tax Rate 13.76% 11.75% 8.59% 7.43% -14.23% -8.54% -5.88% -
Total Cost 65,041 67,457 68,768 63,646 60,218 66,303 70,421 -5.14%
-
Net Worth 79,199 70,908 74,444 73,196 72,437 71,586 74,435 4.21%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 4,008 4,008 4,008 8,015 7,995 7,995 7,995 -36.81%
Div Payout % 127.60% 118.37% 93.95% 213.70% 163.01% 153.12% 142.73% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 79,199 70,908 74,444 73,196 72,437 71,586 74,435 4.21%
NOSH 100,634 99,787 99,805 100,200 99,886 99,925 100,196 0.29%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.61% 4.78% 5.84% 5.57% 7.53% 7.30% 7.37% -
ROE 3.97% 4.78% 5.73% 5.12% 6.77% 7.29% 7.53% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 67.75 70.99 73.18 67.26 65.20 71.58 75.87 -7.24%
EPS 3.12 3.39 4.27 3.74 4.91 5.23 5.59 -32.13%
DPS 4.00 4.00 4.00 8.00 8.00 8.00 8.00 -36.92%
NAPS 0.787 0.7106 0.7459 0.7305 0.7252 0.7164 0.7429 3.90%
Adjusted Per Share Value based on latest NOSH - 100,200
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 68.18 70.84 73.03 67.40 65.12 71.53 76.02 -6.98%
EPS 3.14 3.39 4.27 3.75 4.90 5.22 5.60 -31.93%
DPS 4.01 4.01 4.01 8.02 8.00 8.00 8.00 -36.81%
NAPS 0.792 0.7091 0.7444 0.732 0.7244 0.7159 0.7444 4.20%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.52 0.69 0.52 0.50 0.55 0.72 0.45 -
P/RPS 0.77 0.97 0.71 0.74 0.84 1.01 0.59 19.36%
P/EPS 16.66 20.33 12.17 13.36 11.20 13.78 8.05 62.18%
EY 6.00 4.92 8.22 7.49 8.93 7.26 12.42 -38.35%
DY 7.69 5.80 7.69 16.00 14.55 11.11 17.78 -42.72%
P/NAPS 0.66 0.97 0.70 0.68 0.76 1.01 0.61 5.37%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 17/12/10 28/09/10 28/06/10 31/03/10 17/12/09 15/09/09 25/06/09 -
Price 0.50 0.52 0.56 0.51 0.48 0.52 0.50 -
P/RPS 0.74 0.73 0.77 0.76 0.74 0.73 0.66 7.90%
P/EPS 16.02 15.32 13.10 13.62 9.77 9.95 8.94 47.37%
EY 6.24 6.53 7.63 7.34 10.23 10.05 11.18 -32.13%
DY 8.00 7.69 7.14 15.69 16.67 15.38 16.00 -36.92%
P/NAPS 0.64 0.73 0.75 0.70 0.66 0.73 0.67 -2.99%

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