[CYL] QoQ TTM Result on 31-Oct-2006 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -7.73%
YoY- 8.69%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 79,156 79,248 77,143 72,322 70,678 68,430 67,840 10.86%
PBT 5,155 5,901 5,829 5,119 5,623 4,940 4,553 8.65%
Tax -345 -500 -600 -715 -850 -595 -545 -26.33%
NP 4,810 5,401 5,229 4,404 4,773 4,345 4,008 12.96%
-
NP to SH 4,810 5,401 5,229 4,404 4,773 4,345 4,008 12.96%
-
Tax Rate 6.69% 8.47% 10.29% 13.97% 15.12% 12.04% 11.97% -
Total Cost 74,346 73,847 71,914 67,918 65,905 64,085 63,832 10.73%
-
Net Worth 67,236 69,000 67,926 65,918 65,180 65,882 65,189 2.08%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 6,007 2,996 2,996 - 1,497 1,497 1,497 153.16%
Div Payout % 124.89% 55.49% 57.31% - 31.37% 34.46% 37.36% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 67,236 69,000 67,926 65,918 65,180 65,882 65,189 2.08%
NOSH 100,352 100,000 99,892 99,876 100,277 99,821 100,291 0.04%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 6.08% 6.82% 6.78% 6.09% 6.75% 6.35% 5.91% -
ROE 7.15% 7.83% 7.70% 6.68% 7.32% 6.60% 6.15% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 78.88 79.25 77.23 72.41 70.48 68.55 67.64 10.82%
EPS 4.79 5.40 5.23 4.41 4.76 4.35 4.00 12.80%
DPS 6.00 3.00 3.00 0.00 1.50 1.50 1.50 152.62%
NAPS 0.67 0.69 0.68 0.66 0.65 0.66 0.65 2.04%
Adjusted Per Share Value based on latest NOSH - 99,876
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 79.16 79.25 77.14 72.32 70.68 68.43 67.84 10.86%
EPS 4.81 5.40 5.23 4.40 4.77 4.35 4.01 12.93%
DPS 6.01 3.00 3.00 0.00 1.50 1.50 1.50 152.90%
NAPS 0.6724 0.69 0.6793 0.6592 0.6518 0.6588 0.6519 2.09%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.62 0.43 0.44 0.40 0.41 0.41 0.41 -
P/RPS 0.79 0.54 0.57 0.55 0.58 0.60 0.61 18.86%
P/EPS 12.94 7.96 8.41 9.07 8.61 9.42 10.26 16.78%
EY 7.73 12.56 11.90 11.02 11.61 10.62 9.75 -14.37%
DY 9.68 6.98 6.82 0.00 3.66 3.66 3.66 91.58%
P/NAPS 0.93 0.62 0.65 0.61 0.63 0.62 0.63 29.73%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 29/06/07 30/03/07 21/12/06 27/09/06 28/06/06 30/03/06 -
Price 0.46 0.50 0.42 0.43 0.37 0.40 0.38 -
P/RPS 0.58 0.63 0.54 0.59 0.52 0.58 0.56 2.37%
P/EPS 9.60 9.26 8.02 9.75 7.77 9.19 9.51 0.63%
EY 10.42 10.80 12.46 10.25 12.86 10.88 10.52 -0.63%
DY 13.04 6.00 7.14 0.00 4.05 3.75 3.95 122.19%
P/NAPS 0.69 0.72 0.62 0.65 0.57 0.61 0.58 12.31%

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