[CYL] QoQ TTM Result on 31-Jul-2010 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jul-2010 [#2]
Profit Trend
QoQ- -20.63%
YoY- -35.16%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 60,426 64,778 68,182 70,843 73,034 67,397 65,123 -4.88%
PBT 3,283 4,066 3,642 3,837 4,667 4,052 4,294 -16.42%
Tax -345 -345 -501 -451 -401 -301 611 -
NP 2,938 3,721 3,141 3,386 4,266 3,751 4,905 -29.00%
-
NP to SH 2,938 3,721 3,141 3,386 4,266 3,751 4,905 -29.00%
-
Tax Rate 10.51% 8.48% 13.76% 11.75% 8.59% 7.43% -14.23% -
Total Cost 57,488 61,057 65,041 67,457 68,768 63,646 60,218 -3.05%
-
Net Worth 80,929 79,843 79,199 70,908 74,444 73,196 72,437 7.69%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 4,003 4,003 4,008 4,008 4,008 8,015 7,995 -37.02%
Div Payout % 136.27% 107.60% 127.60% 118.37% 93.95% 213.70% 163.01% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 80,929 79,843 79,199 70,908 74,444 73,196 72,437 7.69%
NOSH 100,533 100,092 100,634 99,787 99,805 100,200 99,886 0.43%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 4.86% 5.74% 4.61% 4.78% 5.84% 5.57% 7.53% -
ROE 3.63% 4.66% 3.97% 4.78% 5.73% 5.12% 6.77% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 60.11 64.72 67.75 70.99 73.18 67.26 65.20 -5.28%
EPS 2.92 3.72 3.12 3.39 4.27 3.74 4.91 -29.34%
DPS 4.00 4.00 4.00 4.00 4.00 8.00 8.00 -37.08%
NAPS 0.805 0.7977 0.787 0.7106 0.7459 0.7305 0.7252 7.22%
Adjusted Per Share Value based on latest NOSH - 99,787
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 60.43 64.78 68.18 70.84 73.03 67.40 65.12 -4.87%
EPS 2.94 3.72 3.14 3.39 4.27 3.75 4.90 -28.92%
DPS 4.00 4.00 4.01 4.01 4.01 8.02 8.00 -37.08%
NAPS 0.8093 0.7984 0.792 0.7091 0.7444 0.732 0.7244 7.69%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 0.52 0.52 0.52 0.69 0.52 0.50 0.55 -
P/RPS 0.87 0.80 0.77 0.97 0.71 0.74 0.84 2.37%
P/EPS 17.79 13.99 16.66 20.33 12.17 13.36 11.20 36.25%
EY 5.62 7.15 6.00 4.92 8.22 7.49 8.93 -26.62%
DY 7.69 7.69 7.69 5.80 7.69 16.00 14.55 -34.70%
P/NAPS 0.65 0.65 0.66 0.97 0.70 0.68 0.76 -9.92%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 28/06/11 30/03/11 17/12/10 28/09/10 28/06/10 31/03/10 17/12/09 -
Price 0.57 0.50 0.50 0.52 0.56 0.51 0.48 -
P/RPS 0.95 0.77 0.74 0.73 0.77 0.76 0.74 18.17%
P/EPS 19.50 13.45 16.02 15.32 13.10 13.62 9.77 58.72%
EY 5.13 7.44 6.24 6.53 7.63 7.34 10.23 -36.96%
DY 7.02 8.00 8.00 7.69 7.14 15.69 16.67 -43.90%
P/NAPS 0.71 0.63 0.64 0.73 0.75 0.70 0.66 5.00%

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