[CYL] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- -10.94%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 79,889 78,195 78,543 79,156 79,248 77,143 72,322 6.86%
PBT 4,912 4,950 5,240 5,155 5,901 5,829 5,119 -2.71%
Tax 321 321 -375 -345 -500 -600 -715 -
NP 5,233 5,271 4,865 4,810 5,401 5,229 4,404 12.19%
-
NP to SH 5,233 5,271 4,865 4,810 5,401 5,229 4,404 12.19%
-
Tax Rate -6.54% -6.48% 7.16% 6.69% 8.47% 10.29% 13.97% -
Total Cost 74,656 72,924 73,678 74,346 73,847 71,914 67,918 6.51%
-
Net Worth 71,804 70,123 68,316 67,236 69,000 67,926 65,918 5.87%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 6,015 6,015 6,007 6,007 2,996 2,996 - -
Div Payout % 114.96% 114.13% 123.48% 124.89% 55.49% 57.31% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 71,804 70,123 68,316 67,236 69,000 67,926 65,918 5.87%
NOSH 100,160 100,176 100,465 100,352 100,000 99,892 99,876 0.18%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.55% 6.74% 6.19% 6.08% 6.82% 6.78% 6.09% -
ROE 7.29% 7.52% 7.12% 7.15% 7.83% 7.70% 6.68% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 79.76 78.06 78.18 78.88 79.25 77.23 72.41 6.66%
EPS 5.22 5.26 4.84 4.79 5.40 5.23 4.41 11.90%
DPS 6.00 6.00 6.00 6.00 3.00 3.00 0.00 -
NAPS 0.7169 0.70 0.68 0.67 0.69 0.68 0.66 5.67%
Adjusted Per Share Value based on latest NOSH - 100,352
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 79.89 78.20 78.54 79.16 79.25 77.14 72.32 6.86%
EPS 5.23 5.27 4.87 4.81 5.40 5.23 4.40 12.22%
DPS 6.02 6.02 6.01 6.01 3.00 3.00 0.00 -
NAPS 0.718 0.7012 0.6832 0.6724 0.69 0.6793 0.6592 5.86%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.40 0.20 0.45 0.62 0.43 0.44 0.40 -
P/RPS 0.50 0.26 0.58 0.79 0.54 0.57 0.55 -6.16%
P/EPS 7.66 3.80 9.29 12.94 7.96 8.41 9.07 -10.66%
EY 13.06 26.31 10.76 7.73 12.56 11.90 11.02 12.00%
DY 15.00 30.00 13.33 9.68 6.98 6.82 0.00 -
P/NAPS 0.56 0.29 0.66 0.93 0.62 0.65 0.61 -5.54%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 31/03/08 18/12/07 26/09/07 29/06/07 30/03/07 21/12/06 -
Price 0.43 0.38 0.42 0.46 0.50 0.42 0.43 -
P/RPS 0.54 0.49 0.54 0.58 0.63 0.54 0.59 -5.73%
P/EPS 8.23 7.22 8.67 9.60 9.26 8.02 9.75 -10.69%
EY 12.15 13.85 11.53 10.42 10.80 12.46 10.25 12.01%
DY 13.95 15.79 14.29 13.04 6.00 7.14 0.00 -
P/NAPS 0.60 0.54 0.62 0.69 0.72 0.62 0.65 -5.20%

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