[CYL] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
21-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -12.28%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 65,442 88,730 76,470 74,604 68,628 63,241 59,697 1.54%
PBT 4,333 6,102 4,509 5,294 4,540 4,153 9,032 -11.51%
Tax 0 -533 -500 -800 -573 -562 -1,142 -
NP 4,333 5,569 4,009 4,494 3,966 3,590 7,889 -9.49%
-
NP to SH 4,333 5,569 4,009 4,494 3,966 3,590 7,889 -9.49%
-
Tax Rate 0.00% 8.73% 11.09% 15.11% 12.62% 13.53% 12.64% -
Total Cost 61,109 83,161 72,461 70,109 64,661 59,650 51,808 2.78%
-
Net Worth 72,519 71,558 67,932 66,019 63,892 59,065 55,041 4.69%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 5,333 3,997 3,996 - 1,996 1,001 1,742 20.47%
Div Payout % 123.08% 71.77% 99.67% - 50.34% 27.88% 22.09% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 72,519 71,558 67,932 66,019 63,892 59,065 55,041 4.69%
NOSH 99,999 99,928 99,900 100,029 99,832 100,111 98,289 0.28%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 6.62% 6.28% 5.24% 6.02% 5.78% 5.68% 13.22% -
ROE 5.98% 7.78% 5.90% 6.81% 6.21% 6.08% 14.33% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 65.44 88.79 76.55 74.58 68.74 63.17 60.74 1.24%
EPS 4.33 5.57 4.01 4.49 3.97 3.59 8.03 -9.77%
DPS 5.33 4.00 4.00 0.00 2.00 1.00 1.77 20.14%
NAPS 0.7252 0.7161 0.68 0.66 0.64 0.59 0.56 4.39%
Adjusted Per Share Value based on latest NOSH - 99,876
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 65.44 88.73 76.47 74.60 68.63 63.24 59.70 1.54%
EPS 4.33 5.57 4.01 4.49 3.97 3.59 7.89 -9.50%
DPS 5.33 4.00 4.00 0.00 2.00 1.00 1.74 20.49%
NAPS 0.7252 0.7156 0.6793 0.6602 0.6389 0.5907 0.5504 4.69%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.55 0.45 0.45 0.40 0.40 0.48 0.70 -
P/RPS 0.84 0.51 0.59 0.54 0.58 0.76 1.15 -5.09%
P/EPS 12.69 8.07 11.21 8.90 10.07 13.38 8.72 6.44%
EY 7.88 12.39 8.92 11.23 9.93 7.47 11.47 -6.05%
DY 9.70 8.89 8.89 0.00 5.00 2.08 2.53 25.07%
P/NAPS 0.76 0.63 0.66 0.61 0.63 0.81 1.25 -7.95%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 17/12/09 17/12/08 18/12/07 21/12/06 23/12/05 30/12/04 24/12/03 -
Price 0.48 0.37 0.42 0.43 0.42 0.57 0.72 -
P/RPS 0.73 0.42 0.55 0.58 0.61 0.90 1.19 -7.81%
P/EPS 11.08 6.64 10.47 9.57 10.57 15.89 8.97 3.58%
EY 9.03 15.06 9.56 10.45 9.46 6.29 11.15 -3.45%
DY 11.11 10.81 9.52 0.00 4.76 1.75 2.46 28.53%
P/NAPS 0.66 0.52 0.62 0.65 0.66 0.97 1.29 -10.55%

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