[CYL] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -6.08%
YoY- 15.38%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 80,416 57,868 84,132 77,356 68,936 66,576 58,692 5.38%
PBT 6,548 4,088 5,408 5,560 5,272 3,724 3,876 9.12%
Tax -400 0 -400 -400 -800 -600 -576 -5.89%
NP 6,148 4,088 5,008 5,160 4,472 3,124 3,300 10.92%
-
NP to SH 6,148 4,088 5,008 5,160 4,472 3,124 3,300 10.92%
-
Tax Rate 6.11% 0.00% 7.40% 7.19% 15.17% 16.11% 14.86% -
Total Cost 74,268 53,780 79,124 72,196 64,464 63,452 55,392 5.00%
-
Net Worth 74,444 74,435 71,804 69,000 65,882 61,078 57,650 4.35%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - 16,031 - - - - - -
Div Payout % - 392.16% - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 74,444 74,435 71,804 69,000 65,882 61,078 57,650 4.35%
NOSH 99,805 100,196 100,160 100,000 99,821 100,128 99,397 0.06%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 7.65% 7.06% 5.95% 6.67% 6.49% 4.69% 5.62% -
ROE 8.26% 5.49% 6.97% 7.48% 6.79% 5.11% 5.72% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 80.57 57.75 84.00 77.36 69.06 66.49 59.05 5.31%
EPS 6.16 4.08 5.00 5.16 4.48 3.12 3.32 10.84%
DPS 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7459 0.7429 0.7169 0.69 0.66 0.61 0.58 4.27%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 80.42 57.87 84.13 77.36 68.94 66.58 58.69 5.38%
EPS 6.15 4.09 5.01 5.16 4.47 3.12 3.30 10.92%
DPS 0.00 16.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7444 0.7444 0.718 0.69 0.6588 0.6108 0.5765 4.35%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.52 0.45 0.40 0.43 0.41 0.43 0.58 -
P/RPS 0.65 0.78 0.48 0.56 0.59 0.65 0.98 -6.61%
P/EPS 8.44 11.03 8.00 8.33 9.15 13.78 17.47 -11.41%
EY 11.85 9.07 12.50 12.00 10.93 7.26 5.72 12.90%
DY 0.00 35.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.56 0.62 0.62 0.70 1.00 -5.76%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 28/06/10 25/06/09 25/06/08 29/06/07 28/06/06 29/06/05 21/06/04 -
Price 0.56 0.50 0.43 0.50 0.40 0.40 0.50 -
P/RPS 0.70 0.87 0.51 0.65 0.58 0.60 0.85 -3.18%
P/EPS 9.09 12.25 8.60 9.69 8.93 12.82 15.06 -8.06%
EY 11.00 8.16 11.63 10.32 11.20 7.80 6.64 8.77%
DY 0.00 32.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.60 0.72 0.61 0.66 0.86 -2.25%

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