[CYL] QoQ TTM Result on 31-Jul-2015 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -14.97%
YoY- 73.47%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 71,414 70,051 69,001 70,989 72,834 73,357 72,133 -0.66%
PBT 6,923 7,184 6,406 6,465 7,518 6,239 5,000 24.25%
Tax -1,166 -1,241 -1,420 -1,620 -1,820 -1,730 -1,285 -6.27%
NP 5,757 5,943 4,986 4,845 5,698 4,509 3,715 33.94%
-
NP to SH 5,757 5,943 4,986 4,845 5,698 4,509 3,715 33.94%
-
Tax Rate 16.84% 17.27% 22.17% 25.06% 24.21% 27.73% 25.70% -
Total Cost 65,657 64,108 64,015 66,144 67,136 68,848 68,418 -2.71%
-
Net Worth 72,030 73,030 74,320 7,298,100 7,223,999 73,140 74,889 -2.56%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 6,000 6,000 8,000 5,000 5,000 5,000 4,000 31.06%
Div Payout % 104.22% 100.96% 160.45% 103.20% 87.75% 110.89% 107.67% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 72,030 73,030 74,320 7,298,100 7,223,999 73,140 74,889 -2.56%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 8.06% 8.48% 7.23% 6.83% 7.82% 6.15% 5.15% -
ROE 7.99% 8.14% 6.71% 0.07% 0.08% 6.16% 4.96% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 71.41 70.05 69.00 70.99 72.83 73.36 72.13 -0.66%
EPS 5.76 5.94 4.99 4.85 5.70 4.51 3.72 33.87%
DPS 6.00 6.00 8.00 5.00 5.00 5.00 4.00 31.06%
NAPS 0.7203 0.7303 0.7432 72.981 72.24 0.7314 0.7489 -2.56%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 71.41 70.05 69.00 70.99 72.83 73.36 72.13 -0.66%
EPS 5.76 5.94 4.99 4.85 5.70 4.51 3.72 33.87%
DPS 6.00 6.00 8.00 5.00 5.00 5.00 4.00 31.06%
NAPS 0.7203 0.7303 0.7432 72.981 72.24 0.7314 0.7489 -2.56%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.90 0.865 0.735 0.73 0.74 0.56 0.60 -
P/RPS 1.26 1.23 1.07 1.03 1.02 0.76 0.83 32.12%
P/EPS 15.63 14.55 14.74 15.07 12.99 12.42 16.15 -2.16%
EY 6.40 6.87 6.78 6.64 7.70 8.05 6.19 2.25%
DY 6.67 6.94 10.88 6.85 6.76 8.93 6.67 0.00%
P/NAPS 1.25 1.18 0.99 0.01 0.01 0.77 0.80 34.68%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 21/03/16 18/12/15 28/09/15 22/06/15 30/03/15 19/12/14 -
Price 0.855 0.87 0.935 0.73 0.69 0.665 0.535 -
P/RPS 1.20 1.24 1.36 1.03 0.95 0.91 0.74 38.06%
P/EPS 14.85 14.64 18.75 15.07 12.11 14.75 14.40 2.07%
EY 6.73 6.83 5.33 6.64 8.26 6.78 6.94 -2.02%
DY 7.02 6.90 8.56 6.85 7.25 7.52 7.48 -4.14%
P/NAPS 1.19 1.19 1.26 0.01 0.01 0.91 0.71 41.14%

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