[CYL] QoQ TTM 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- 0.27%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 68,430 67,840 67,854 66,653 65,785 63,814 59,567 9.71%
PBT 4,940 4,553 4,555 4,144 4,227 4,265 4,837 1.41%
Tax -595 -545 -503 -408 -501 -495 -841 -20.65%
NP 4,345 4,008 4,052 3,736 3,726 3,770 3,996 5.75%
-
NP to SH 4,345 4,008 4,052 3,736 3,726 3,770 3,996 5.75%
-
Tax Rate 12.04% 11.97% 11.04% 9.85% 11.85% 11.61% 17.39% -
Total Cost 64,085 63,832 63,802 62,917 62,059 60,044 55,571 9.99%
-
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 1,497 1,497 751 751 751 1,502 -0.22%
Div Payout % 34.46% 37.36% 36.96% 20.12% 20.18% 19.94% 37.60% -
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 6.35% 5.91% 5.97% 5.61% 5.66% 5.91% 6.71% -
ROE 6.60% 6.15% 6.34% 5.95% 6.10% 6.30% 6.76% -
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 68.55 67.64 67.97 66.92 65.70 63.99 59.43 10.01%
EPS 4.35 4.00 4.06 3.75 3.72 3.78 3.99 5.94%
DPS 1.50 1.50 1.50 0.75 0.75 0.75 1.50 0.00%
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 68.43 67.84 67.85 66.65 65.79 63.81 59.57 9.71%
EPS 4.35 4.01 4.05 3.74 3.73 3.77 4.00 5.76%
DPS 1.50 1.50 1.50 0.75 0.75 0.75 1.50 0.00%
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 0.60 0.61 0.59 0.61 0.65 0.77 0.81 -18.17%
P/EPS 9.42 10.26 9.85 10.93 11.56 12.96 12.04 -15.12%
EY 10.62 9.75 10.15 9.15 8.65 7.72 8.31 17.81%
DY 3.66 3.66 3.75 1.83 1.74 1.53 3.13 11.02%
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 0.58 0.56 0.62 0.60 0.61 0.77 0.96 -28.59%
P/EPS 9.19 9.51 10.35 10.66 10.75 12.96 14.30 -25.58%
EY 10.88 10.52 9.66 9.38 9.30 7.72 6.99 34.41%
DY 3.75 3.95 3.57 1.87 1.87 1.53 2.63 26.76%
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