[CYL] YoY Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 11.58%
YoY- 43.15%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 57,868 84,132 77,356 68,936 66,576 58,692 55,512 0.69%
PBT 4,088 5,408 5,560 5,272 3,724 3,876 7,296 -9.19%
Tax 0 -400 -400 -800 -600 -576 -424 -
NP 4,088 5,008 5,160 4,472 3,124 3,300 6,872 -8.28%
-
NP to SH 4,088 5,008 5,160 4,472 3,124 3,300 6,872 -8.28%
-
Tax Rate 0.00% 7.40% 7.19% 15.17% 16.11% 14.86% 5.81% -
Total Cost 53,780 79,124 72,196 64,464 63,452 55,392 48,640 1.68%
-
Net Worth 74,435 71,804 69,000 65,882 61,078 57,650 54,102 5.45%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 16,031 - - - - - 2,391 37.27%
Div Payout % 392.16% - - - - - 34.81% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 74,435 71,804 69,000 65,882 61,078 57,650 54,102 5.45%
NOSH 100,196 100,160 100,000 99,821 100,128 99,397 94,917 0.90%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 7.06% 5.95% 6.67% 6.49% 4.69% 5.62% 12.38% -
ROE 5.49% 6.97% 7.48% 6.79% 5.11% 5.72% 12.70% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 57.75 84.00 77.36 69.06 66.49 59.05 58.48 -0.20%
EPS 4.08 5.00 5.16 4.48 3.12 3.32 7.24 -9.10%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 2.52 36.03%
NAPS 0.7429 0.7169 0.69 0.66 0.61 0.58 0.57 4.51%
Adjusted Per Share Value based on latest NOSH - 99,821
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 57.87 84.13 77.36 68.94 66.58 58.69 55.51 0.69%
EPS 4.09 5.01 5.16 4.47 3.12 3.30 6.87 -8.27%
DPS 16.03 0.00 0.00 0.00 0.00 0.00 2.39 37.28%
NAPS 0.7444 0.718 0.69 0.6588 0.6108 0.5765 0.541 5.45%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.45 0.40 0.43 0.41 0.43 0.58 0.58 -
P/RPS 0.78 0.48 0.56 0.59 0.65 0.98 0.99 -3.89%
P/EPS 11.03 8.00 8.33 9.15 13.78 17.47 8.01 5.47%
EY 9.07 12.50 12.00 10.93 7.26 5.72 12.48 -5.17%
DY 35.56 0.00 0.00 0.00 0.00 0.00 4.34 41.94%
P/NAPS 0.61 0.56 0.62 0.62 0.70 1.00 1.02 -8.20%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/06/09 25/06/08 29/06/07 28/06/06 29/06/05 21/06/04 20/06/03 -
Price 0.50 0.43 0.50 0.40 0.40 0.50 0.56 -
P/RPS 0.87 0.51 0.65 0.58 0.60 0.85 0.96 -1.62%
P/EPS 12.25 8.60 9.69 8.93 12.82 15.06 7.73 7.96%
EY 8.16 11.63 10.32 11.20 7.80 6.64 12.93 -7.37%
DY 32.00 0.00 0.00 0.00 0.00 0.00 4.50 38.63%
P/NAPS 0.67 0.60 0.72 0.61 0.66 0.86 0.98 -6.13%

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