[CYL] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
24-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 57.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 57,826 57,704 56,920 44,784 29,858 13,889 0 -
PBT 6,375 7,641 8,496 6,773 4,238 1,823 -1 -
Tax -1,088 -1,314 -1,276 -857 -475 -106 0 -
NP 5,287 6,327 7,220 5,916 3,763 1,717 -1 -
-
NP to SH 5,287 6,327 7,220 5,916 3,763 1,717 -1 -
-
Tax Rate 17.07% 17.20% 15.02% 12.65% 11.21% 5.81% - -
Total Cost 52,539 51,377 49,700 38,868 26,095 12,172 1 141109.67%
-
Net Worth 58,766 57,650 57,043 56,078 55,890 54,102 264 3585.06%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 750 1,499 2,097 1,346 1,346 597 - -
Div Payout % 14.20% 23.69% 29.05% 22.76% 35.78% 34.83% - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 58,766 57,650 57,043 56,078 55,890 54,102 264 3585.06%
NOSH 99,603 99,397 100,076 100,139 99,804 94,917 499 3326.49%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 9.14% 10.96% 12.68% 13.21% 12.60% 12.36% 0.00% -
ROE 9.00% 10.97% 12.66% 10.55% 6.73% 3.17% -0.38% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 58.06 58.05 56.88 44.72 29.92 14.63 0.00 -
EPS 5.31 6.37 7.21 5.91 3.77 1.81 -0.20 -
DPS 0.75 1.50 2.10 1.34 1.35 0.63 0.00 -
NAPS 0.59 0.58 0.57 0.56 0.56 0.57 0.53 7.41%
Adjusted Per Share Value based on latest NOSH - 100,139
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 57.83 57.70 56.92 44.78 29.86 13.89 0.00 -
EPS 5.29 6.33 7.22 5.92 3.76 1.72 0.00 -
DPS 0.75 1.50 2.10 1.35 1.35 0.60 0.00 -
NAPS 0.5877 0.5765 0.5704 0.5608 0.5589 0.541 0.0026 3622.96%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 - -
Price 0.52 0.58 0.73 0.70 0.61 0.58 0.00 -
P/RPS 0.90 1.00 1.28 1.57 2.04 3.96 0.00 -
P/EPS 9.80 9.11 10.12 11.85 16.18 32.06 0.00 -
EY 10.21 10.97 9.88 8.44 6.18 3.12 0.00 -
DY 1.44 2.59 2.87 1.92 2.21 1.09 0.00 -
P/NAPS 0.88 1.00 1.28 1.25 1.09 1.02 0.00 -
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 21/06/04 29/03/04 24/12/03 - - - -
Price 0.50 0.50 0.70 0.72 0.00 0.00 0.00 -
P/RPS 0.86 0.86 1.23 1.61 0.00 0.00 0.00 -
P/EPS 9.42 7.86 9.70 12.19 0.00 0.00 0.00 -
EY 10.62 12.73 10.31 8.21 0.00 0.00 0.00 -
DY 1.50 3.00 2.99 1.87 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 1.23 1.29 0.00 0.00 0.00 -

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