[CYL] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 1.14%
YoY- 10.47%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 83,302 79,889 78,195 78,543 79,156 79,248 77,143 5.25%
PBT 5,738 4,912 4,950 5,240 5,155 5,901 5,829 -1.04%
Tax 371 321 321 -375 -345 -500 -600 -
NP 6,109 5,233 5,271 4,865 4,810 5,401 5,229 10.93%
-
NP to SH 6,109 5,233 5,271 4,865 4,810 5,401 5,229 10.93%
-
Tax Rate -6.47% -6.54% -6.48% 7.16% 6.69% 8.47% 10.29% -
Total Cost 77,193 74,656 72,924 73,678 74,346 73,847 71,914 4.84%
-
Net Worth 70,379 71,804 70,123 68,316 67,236 69,000 67,926 2.39%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 3,005 6,015 6,015 6,007 6,007 2,996 2,996 0.20%
Div Payout % 49.19% 114.96% 114.13% 123.48% 124.89% 55.49% 57.31% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 70,379 71,804 70,123 68,316 67,236 69,000 67,926 2.39%
NOSH 99,942 100,160 100,176 100,465 100,352 100,000 99,892 0.03%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 7.33% 6.55% 6.74% 6.19% 6.08% 6.82% 6.78% -
ROE 8.68% 7.29% 7.52% 7.12% 7.15% 7.83% 7.70% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 83.35 79.76 78.06 78.18 78.88 79.25 77.23 5.22%
EPS 6.11 5.22 5.26 4.84 4.79 5.40 5.23 10.93%
DPS 3.00 6.00 6.00 6.00 6.00 3.00 3.00 0.00%
NAPS 0.7042 0.7169 0.70 0.68 0.67 0.69 0.68 2.36%
Adjusted Per Share Value based on latest NOSH - 100,465
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 83.30 79.89 78.20 78.54 79.16 79.25 77.14 5.26%
EPS 6.11 5.23 5.27 4.87 4.81 5.40 5.23 10.93%
DPS 3.01 6.02 6.02 6.01 6.01 3.00 3.00 0.22%
NAPS 0.7038 0.718 0.7012 0.6832 0.6724 0.69 0.6793 2.39%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.41 0.40 0.20 0.45 0.62 0.43 0.44 -
P/RPS 0.49 0.50 0.26 0.58 0.79 0.54 0.57 -9.59%
P/EPS 6.71 7.66 3.80 9.29 12.94 7.96 8.41 -13.98%
EY 14.91 13.06 26.31 10.76 7.73 12.56 11.90 16.23%
DY 7.32 15.00 30.00 13.33 9.68 6.98 6.82 4.83%
P/NAPS 0.58 0.56 0.29 0.66 0.93 0.62 0.65 -7.32%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 16/09/08 25/06/08 31/03/08 18/12/07 26/09/07 29/06/07 30/03/07 -
Price 0.50 0.43 0.38 0.42 0.46 0.50 0.42 -
P/RPS 0.60 0.54 0.49 0.54 0.58 0.63 0.54 7.28%
P/EPS 8.18 8.23 7.22 8.67 9.60 9.26 8.02 1.32%
EY 12.23 12.15 13.85 11.53 10.42 10.80 12.46 -1.23%
DY 6.00 13.95 15.79 14.29 13.04 6.00 7.14 -10.95%
P/NAPS 0.71 0.60 0.54 0.62 0.69 0.72 0.62 9.46%

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