[CYL] YoY Annualized Quarter Result on 31-Oct-2014 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
19-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Oct-2014 [#3]
Profit Trend
QoQ- -2.73%
YoY- 182.56%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 60,324 64,750 70,272 76,080 64,129 64,862 62,440 -0.57%
PBT 1,414 4,084 6,992 6,769 2,389 3,970 3,132 -12.40%
Tax -200 -640 -1,300 -1,713 -600 -266 -333 -8.13%
NP 1,214 3,444 5,692 5,056 1,789 3,704 2,798 -12.98%
-
NP to SH 1,214 3,444 5,692 5,056 1,789 3,704 2,798 -12.98%
-
Tax Rate 14.14% 15.67% 18.59% 25.31% 25.12% 6.70% 10.63% -
Total Cost 59,109 61,306 64,580 71,024 62,340 61,158 59,641 -0.14%
-
Net Worth 69,889 72,610 74,320 74,889 75,139 77,590 77,832 -1.77%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 2,666 2,666 4,000 - - - - -
Div Payout % 219.54% 77.43% 70.27% - - - - -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 69,889 72,610 74,320 74,889 75,139 77,590 77,832 -1.77%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,952 0.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 2.01% 5.32% 8.10% 6.65% 2.79% 5.71% 4.48% -
ROE 1.74% 4.74% 7.66% 6.75% 2.38% 4.77% 3.60% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 60.32 64.75 70.27 76.08 64.13 64.86 62.47 -0.58%
EPS 1.21 3.44 5.69 5.05 1.79 3.71 2.80 -13.03%
DPS 2.67 2.67 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.6989 0.7261 0.7432 0.7489 0.7514 0.7759 0.7787 -1.78%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 60.32 64.75 70.27 76.08 64.13 64.86 62.44 -0.57%
EPS 1.21 3.44 5.69 5.05 1.79 3.71 2.80 -13.03%
DPS 2.67 2.67 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.6989 0.7261 0.7432 0.7489 0.7514 0.7759 0.7783 -1.77%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.70 0.855 0.735 0.60 0.53 0.47 0.445 -
P/RPS 1.16 1.32 1.05 0.79 0.83 0.72 0.71 8.51%
P/EPS 57.63 24.83 12.91 11.87 29.62 12.69 15.89 23.92%
EY 1.74 4.03 7.74 8.43 3.38 7.88 6.29 -19.26%
DY 3.81 3.12 5.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 0.99 0.80 0.71 0.61 0.57 9.81%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 18/12/17 16/12/16 18/12/15 19/12/14 19/12/13 13/12/12 08/12/11 -
Price 0.65 0.83 0.935 0.535 0.54 0.50 0.46 -
P/RPS 1.08 1.28 1.33 0.70 0.84 0.77 0.74 6.49%
P/EPS 53.51 24.10 16.43 10.58 30.18 13.50 16.43 21.72%
EY 1.87 4.15 6.09 9.45 3.31 7.41 6.09 -17.84%
DY 4.10 3.21 4.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.14 1.26 0.71 0.72 0.64 0.59 7.87%

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