[CYL] YoY Annual (Unaudited) Result on 31-Jan-2018 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
19-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
YoY- -58.88%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 41,154 41,443 53,267 58,627 64,978 70,040 73,358 -9.17%
PBT 1,501 477 -1,837 1,700 3,343 7,184 6,292 -21.23%
Tax 105 -319 -93 -500 -425 -1,241 -1,688 -
NP 1,606 158 -1,930 1,200 2,918 5,943 4,604 -16.08%
-
NP to SH 1,643 195 -1,930 1,200 2,918 5,943 4,604 -15.76%
-
Tax Rate -7.00% 66.88% - 29.41% 12.71% 17.27% 26.83% -
Total Cost 39,548 41,285 55,197 57,427 62,060 64,097 68,754 -8.79%
-
Net Worth 64,920 63,779 62,660 68,220 70,323 72,578 72,502 -1.82%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div 500 500 - 4,000 3,964 5,962 4,996 -31.83%
Div Payout % 30.43% 256.41% - 333.33% 135.87% 100.33% 108.53% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 64,920 63,779 62,660 68,220 70,323 72,578 72,502 -1.82%
NOSH 100,000 100,000 100,000 100,000 100,000 99,381 99,934 0.01%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 3.90% 0.38% -3.62% 2.05% 4.49% 8.49% 6.28% -
ROE 2.53% 0.31% -3.08% 1.76% 4.15% 8.19% 6.35% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 41.15 41.44 53.27 58.63 65.56 70.48 73.41 -9.18%
EPS 1.61 0.16 -1.93 1.20 2.92 5.98 3.95 -13.88%
DPS 0.50 0.50 0.00 4.00 4.00 6.00 5.00 -31.84%
NAPS 0.6492 0.6378 0.6266 0.6822 0.7095 0.7303 0.7255 -1.83%
Adjusted Per Share Value based on latest NOSH - 100,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 41.15 41.44 53.27 58.63 64.98 70.04 73.36 -9.17%
EPS 1.61 0.16 -1.93 1.20 2.92 5.94 4.60 -16.03%
DPS 0.50 0.50 0.00 4.00 3.96 5.96 5.00 -31.84%
NAPS 0.6492 0.6378 0.6266 0.6822 0.7032 0.7258 0.725 -1.82%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.475 0.34 0.56 0.64 0.785 0.865 0.56 -
P/RPS 1.15 0.82 1.05 1.09 1.20 1.23 0.76 7.14%
P/EPS 28.91 174.36 -29.02 53.33 26.66 14.46 12.16 15.51%
EY 3.46 0.57 -3.45 1.88 3.75 6.91 8.23 -13.43%
DY 1.05 1.47 0.00 6.25 5.10 6.94 8.93 -29.98%
P/NAPS 0.73 0.53 0.89 0.94 1.11 1.18 0.77 -0.88%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/03/21 26/03/20 28/03/19 19/03/18 20/03/17 21/03/16 30/03/15 -
Price 0.74 0.31 0.42 0.60 0.815 0.87 0.665 -
P/RPS 1.80 0.75 0.79 1.02 1.24 1.23 0.91 12.02%
P/EPS 45.04 158.97 -21.76 50.00 27.68 14.55 14.43 20.86%
EY 2.22 0.63 -4.60 2.00 3.61 6.87 6.93 -17.26%
DY 0.68 1.61 0.00 6.67 4.91 6.90 7.52 -32.97%
P/NAPS 1.14 0.49 0.67 0.88 1.15 1.19 0.92 3.63%

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