[CYL] YoY Annual (Unaudited) Result on 31-Jan-2010 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
31-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
YoY- -35.65%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 63,306 61,645 64,778 67,397 82,588 78,195 77,144 -3.23%
PBT 3,767 2,998 4,064 4,054 5,621 4,649 6,014 -7.49%
Tax -314 3 -345 -301 211 322 -520 -8.05%
NP 3,453 3,001 3,719 3,753 5,832 4,971 5,494 -7.44%
-
NP to SH 3,489 3,001 3,719 3,753 5,832 4,971 5,494 -7.28%
-
Tax Rate 8.34% -0.10% 8.49% 7.42% -3.75% -6.93% 8.65% -
Total Cost 59,853 58,644 61,059 63,644 76,756 73,224 71,650 -2.95%
-
Net Worth 75,422 78,836 79,791 73,069 73,295 70,453 68,037 1.73%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 4,448 4,001 4,001 4,001 4,001 3,000 2,401 10.81%
Div Payout % 127.49% 133.33% 107.58% 106.61% 68.61% 60.36% 43.71% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 75,422 78,836 79,791 73,069 73,295 70,453 68,037 1.73%
NOSH 98,850 100,033 100,026 100,026 100,034 100,018 100,054 -0.20%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 5.45% 4.87% 5.74% 5.57% 7.06% 6.36% 7.12% -
ROE 4.63% 3.81% 4.66% 5.14% 7.96% 7.06% 8.07% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 64.04 61.62 64.76 67.38 82.56 78.18 77.10 -3.04%
EPS 3.49 3.04 3.72 3.75 5.83 4.97 5.49 -7.26%
DPS 4.50 4.00 4.00 4.00 4.00 3.00 2.40 11.03%
NAPS 0.763 0.7881 0.7977 0.7305 0.7327 0.7044 0.68 1.93%
Adjusted Per Share Value based on latest NOSH - 100,200
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 63.31 61.65 64.78 67.40 82.59 78.20 77.14 -3.23%
EPS 3.49 3.00 3.72 3.75 5.83 4.97 5.49 -7.26%
DPS 4.45 4.00 4.00 4.00 4.00 3.00 2.40 10.82%
NAPS 0.7542 0.7884 0.7979 0.7307 0.733 0.7045 0.6804 1.72%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.48 0.47 0.52 0.50 0.50 0.20 0.44 -
P/RPS 0.75 0.76 0.80 0.74 0.61 0.26 0.57 4.67%
P/EPS 13.60 15.67 13.99 13.33 8.58 4.02 8.01 9.21%
EY 7.35 6.38 7.15 7.50 11.66 24.85 12.48 -8.43%
DY 9.38 8.51 7.69 8.00 8.00 15.00 5.45 9.46%
P/NAPS 0.63 0.60 0.65 0.68 0.68 0.28 0.65 -0.51%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 29/03/13 27/03/12 30/03/11 31/03/10 30/03/09 31/03/08 30/03/07 -
Price 0.52 0.49 0.50 0.51 0.40 0.38 0.42 -
P/RPS 0.81 0.80 0.77 0.76 0.48 0.49 0.54 6.98%
P/EPS 14.73 16.33 13.45 13.59 6.86 7.65 7.65 11.52%
EY 6.79 6.12 7.44 7.36 14.57 13.08 13.07 -10.33%
DY 8.65 8.16 8.00 7.84 10.00 7.89 5.71 7.16%
P/NAPS 0.68 0.62 0.63 0.70 0.55 0.54 0.62 1.55%

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