[CYL] QoQ TTM Result on 31-Jul-2014 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 42.28%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 72,834 73,357 72,133 67,770 65,553 63,179 62,766 10.45%
PBT 7,518 6,239 5,000 3,828 2,598 1,715 2,582 104.30%
Tax -1,820 -1,730 -1,285 -1,035 -635 -450 -578 115.28%
NP 5,698 4,509 3,715 2,793 1,963 1,265 2,004 101.08%
-
NP to SH 5,698 4,509 3,715 2,793 1,963 1,265 2,004 101.08%
-
Tax Rate 24.21% 27.73% 25.70% 27.04% 24.44% 26.24% 22.39% -
Total Cost 67,136 68,848 68,418 64,977 63,590 61,914 60,762 6.89%
-
Net Worth 7,223,999 73,140 74,889 73,699 72,100 73,150 75,139 2016.28%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div 5,000 5,000 4,000 4,000 4,000 4,000 4,500 7.29%
Div Payout % 87.75% 110.89% 107.67% 143.22% 203.77% 316.21% 224.55% -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 7,223,999 73,140 74,889 73,699 72,100 73,150 75,139 2016.28%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 7.82% 6.15% 5.15% 4.12% 2.99% 2.00% 3.19% -
ROE 0.08% 6.16% 4.96% 3.79% 2.72% 1.73% 2.67% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 72.83 73.36 72.13 67.77 65.55 63.18 62.77 10.44%
EPS 5.70 4.51 3.72 2.79 1.96 1.27 2.00 101.40%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 4.50 7.29%
NAPS 72.24 0.7314 0.7489 0.737 0.721 0.7315 0.7514 2016.26%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 72.83 73.36 72.13 67.77 65.55 63.18 62.77 10.44%
EPS 5.70 4.51 3.72 2.79 1.96 1.27 2.00 101.40%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 4.50 7.29%
NAPS 72.24 0.7314 0.7489 0.737 0.721 0.7315 0.7514 2016.26%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.74 0.56 0.60 0.60 0.59 0.505 0.53 -
P/RPS 1.02 0.76 0.83 0.89 0.90 0.80 0.84 13.85%
P/EPS 12.99 12.42 16.15 21.48 30.06 39.92 26.45 -37.83%
EY 7.70 8.05 6.19 4.65 3.33 2.50 3.78 60.90%
DY 6.76 8.93 6.67 6.67 6.78 7.92 8.49 -14.12%
P/NAPS 0.01 0.77 0.80 0.81 0.82 0.69 0.71 -94.21%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 22/06/15 30/03/15 19/12/14 29/09/14 24/06/14 25/03/14 19/12/13 -
Price 0.69 0.665 0.535 0.57 0.535 0.595 0.54 -
P/RPS 0.95 0.91 0.74 0.84 0.82 0.94 0.86 6.87%
P/EPS 12.11 14.75 14.40 20.41 27.25 47.04 26.95 -41.41%
EY 8.26 6.78 6.94 4.90 3.67 2.13 3.71 70.75%
DY 7.25 7.52 7.48 7.02 7.48 6.72 8.33 -8.86%
P/NAPS 0.01 0.91 0.71 0.77 0.74 0.81 0.72 -94.26%

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