[CYL] QoQ TTM Result on 31-Oct-2013 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -18.17%
YoY- -45.54%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 67,770 65,553 63,179 62,766 62,671 63,535 63,307 4.65%
PBT 3,828 2,598 1,715 2,582 2,897 3,348 3,768 1.06%
Tax -1,035 -635 -450 -578 -448 -388 -328 115.58%
NP 2,793 1,963 1,265 2,004 2,449 2,960 3,440 -13.00%
-
NP to SH 2,793 1,963 1,265 2,004 2,449 2,960 3,440 -13.00%
-
Tax Rate 27.04% 24.44% 26.24% 22.39% 15.46% 11.59% 8.70% -
Total Cost 64,977 63,590 61,914 60,762 60,222 60,575 59,867 5.62%
-
Net Worth 73,699 72,100 73,150 75,139 74,870 74,110 76,279 -2.27%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 4,000 4,000 4,000 4,500 4,500 4,500 4,500 -7.57%
Div Payout % 143.22% 203.77% 316.21% 224.55% 183.75% 152.03% 130.81% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 73,699 72,100 73,150 75,139 74,870 74,110 76,279 -2.27%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.12% 2.99% 2.00% 3.19% 3.91% 4.66% 5.43% -
ROE 3.79% 2.72% 1.73% 2.67% 3.27% 3.99% 4.51% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 67.77 65.55 63.18 62.77 62.67 63.54 63.31 4.65%
EPS 2.79 1.96 1.27 2.00 2.45 2.96 3.44 -13.06%
DPS 4.00 4.00 4.00 4.50 4.50 4.50 4.50 -7.57%
NAPS 0.737 0.721 0.7315 0.7514 0.7487 0.7411 0.7628 -2.27%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 67.77 65.55 63.18 62.77 62.67 63.54 63.31 4.65%
EPS 2.79 1.96 1.27 2.00 2.45 2.96 3.44 -13.06%
DPS 4.00 4.00 4.00 4.50 4.50 4.50 4.50 -7.57%
NAPS 0.737 0.721 0.7315 0.7514 0.7487 0.7411 0.7628 -2.27%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.60 0.59 0.505 0.53 0.52 0.52 0.48 -
P/RPS 0.89 0.90 0.80 0.84 0.83 0.82 0.76 11.13%
P/EPS 21.48 30.06 39.92 26.45 21.23 17.57 13.95 33.44%
EY 4.65 3.33 2.50 3.78 4.71 5.69 7.17 -25.13%
DY 6.67 6.78 7.92 8.49 8.65 8.65 9.38 -20.38%
P/NAPS 0.81 0.82 0.69 0.71 0.69 0.70 0.63 18.29%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 29/09/14 24/06/14 25/03/14 19/12/13 23/09/13 25/06/13 29/03/13 -
Price 0.57 0.535 0.595 0.54 0.54 0.525 0.52 -
P/RPS 0.84 0.82 0.94 0.86 0.86 0.83 0.82 1.62%
P/EPS 20.41 27.25 47.04 26.95 22.05 17.74 15.12 22.20%
EY 4.90 3.67 2.13 3.71 4.54 5.64 6.62 -18.21%
DY 7.02 7.48 6.72 8.33 8.33 8.57 8.65 -13.02%
P/NAPS 0.77 0.74 0.81 0.72 0.72 0.71 0.68 8.66%

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