[CYL] QoQ TTM Result on 31-Jul-2013 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
23-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -17.26%
YoY- -28.54%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 65,553 63,179 62,766 62,671 63,535 63,307 63,463 2.18%
PBT 2,598 1,715 2,582 2,897 3,348 3,768 3,627 -19.99%
Tax -635 -450 -578 -448 -388 -328 53 -
NP 1,963 1,265 2,004 2,449 2,960 3,440 3,680 -34.30%
-
NP to SH 1,963 1,265 2,004 2,449 2,960 3,440 3,680 -34.30%
-
Tax Rate 24.44% 26.24% 22.39% 15.46% 11.59% 8.70% -1.46% -
Total Cost 63,590 61,914 60,762 60,222 60,575 59,867 59,783 4.21%
-
Net Worth 72,100 73,150 75,139 74,870 74,110 76,279 77,590 -4.78%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 4,000 4,000 4,500 4,500 4,500 4,500 4,000 0.00%
Div Payout % 203.77% 316.21% 224.55% 183.75% 152.03% 130.81% 108.70% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 72,100 73,150 75,139 74,870 74,110 76,279 77,590 -4.78%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 2.99% 2.00% 3.19% 3.91% 4.66% 5.43% 5.80% -
ROE 2.72% 1.73% 2.67% 3.27% 3.99% 4.51% 4.74% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 65.55 63.18 62.77 62.67 63.54 63.31 63.46 2.18%
EPS 1.96 1.27 2.00 2.45 2.96 3.44 3.68 -34.36%
DPS 4.00 4.00 4.50 4.50 4.50 4.50 4.00 0.00%
NAPS 0.721 0.7315 0.7514 0.7487 0.7411 0.7628 0.7759 -4.78%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 65.55 63.18 62.77 62.67 63.54 63.31 63.46 2.18%
EPS 1.96 1.27 2.00 2.45 2.96 3.44 3.68 -34.36%
DPS 4.00 4.00 4.50 4.50 4.50 4.50 4.00 0.00%
NAPS 0.721 0.7315 0.7514 0.7487 0.7411 0.7628 0.7759 -4.78%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.59 0.505 0.53 0.52 0.52 0.48 0.47 -
P/RPS 0.90 0.80 0.84 0.83 0.82 0.76 0.74 13.98%
P/EPS 30.06 39.92 26.45 21.23 17.57 13.95 12.77 77.23%
EY 3.33 2.50 3.78 4.71 5.69 7.17 7.83 -43.53%
DY 6.78 7.92 8.49 8.65 8.65 9.38 8.51 -14.09%
P/NAPS 0.82 0.69 0.71 0.69 0.70 0.63 0.61 21.86%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 24/06/14 25/03/14 19/12/13 23/09/13 25/06/13 29/03/13 13/12/12 -
Price 0.535 0.595 0.54 0.54 0.525 0.52 0.50 -
P/RPS 0.82 0.94 0.86 0.86 0.83 0.82 0.79 2.52%
P/EPS 27.25 47.04 26.95 22.05 17.74 15.12 13.59 59.21%
EY 3.67 2.13 3.71 4.54 5.64 6.62 7.36 -37.19%
DY 7.48 6.72 8.33 8.33 8.57 8.65 8.00 -4.39%
P/NAPS 0.74 0.81 0.72 0.72 0.71 0.68 0.64 10.19%

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