[CYL] YoY Annual (Unaudited) Result on 31-Jan-2015 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jan-2015 [#4]
Profit Trend
YoY- 255.52%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 58,627 64,978 70,040 73,358 63,170 63,306 61,645 -0.83%
PBT 1,700 3,343 7,184 6,292 1,715 3,767 2,998 -9.01%
Tax -500 -425 -1,241 -1,688 -508 -314 3 -
NP 1,200 2,918 5,943 4,604 1,207 3,453 3,001 -14.15%
-
NP to SH 1,200 2,918 5,943 4,604 1,295 3,489 3,001 -14.15%
-
Tax Rate 29.41% 12.71% 17.27% 26.83% 29.62% 8.34% -0.10% -
Total Cost 57,427 62,060 64,097 68,754 61,963 59,853 58,644 -0.34%
-
Net Worth 68,220 70,323 72,578 72,502 73,262 75,422 78,836 -2.37%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div 4,000 3,964 5,962 4,996 4,008 4,448 4,001 -0.00%
Div Payout % 333.33% 135.87% 100.33% 108.53% 309.57% 127.49% 133.33% -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 68,220 70,323 72,578 72,502 73,262 75,422 78,836 -2.37%
NOSH 100,000 100,000 99,381 99,934 100,222 98,850 100,033 -0.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 2.05% 4.49% 8.49% 6.28% 1.91% 5.45% 4.87% -
ROE 1.76% 4.15% 8.19% 6.35% 1.77% 4.63% 3.81% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 58.63 65.56 70.48 73.41 63.03 64.04 61.62 -0.82%
EPS 1.20 2.92 5.98 3.95 1.29 3.49 3.04 -14.33%
DPS 4.00 4.00 6.00 5.00 4.00 4.50 4.00 0.00%
NAPS 0.6822 0.7095 0.7303 0.7255 0.731 0.763 0.7881 -2.37%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 58.63 64.98 70.04 73.36 63.17 63.31 61.65 -0.83%
EPS 1.20 2.92 5.94 4.60 1.30 3.49 3.00 -14.15%
DPS 4.00 3.96 5.96 5.00 4.01 4.45 4.00 0.00%
NAPS 0.6822 0.7032 0.7258 0.725 0.7326 0.7542 0.7884 -2.38%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.64 0.785 0.865 0.56 0.505 0.48 0.47 -
P/RPS 1.09 1.20 1.23 0.76 0.80 0.75 0.76 6.18%
P/EPS 53.33 26.66 14.46 12.16 39.08 13.60 15.67 22.62%
EY 1.88 3.75 6.91 8.23 2.56 7.35 6.38 -18.41%
DY 6.25 5.10 6.94 8.93 7.92 9.38 8.51 -5.00%
P/NAPS 0.94 1.11 1.18 0.77 0.69 0.63 0.60 7.76%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 19/03/18 20/03/17 21/03/16 30/03/15 25/03/14 29/03/13 27/03/12 -
Price 0.60 0.815 0.87 0.665 0.595 0.52 0.49 -
P/RPS 1.02 1.24 1.23 0.91 0.94 0.81 0.80 4.12%
P/EPS 50.00 27.68 14.55 14.43 46.05 14.73 16.33 20.48%
EY 2.00 3.61 6.87 6.93 2.17 6.79 6.12 -16.99%
DY 6.67 4.91 6.90 7.52 6.72 8.65 8.16 -3.30%
P/NAPS 0.88 1.15 1.19 0.92 0.81 0.68 0.62 6.00%

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