[CYL] YoY Annualized Quarter Result on 31-Oct-2017 [#3]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
18-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -24.93%
YoY- -64.73%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 41,413 45,100 52,229 60,324 64,750 70,272 76,080 -9.63%
PBT 2,416 846 -3,356 1,414 4,084 6,992 6,769 -15.76%
Tax -400 0 0 -200 -640 -1,300 -1,713 -21.51%
NP 2,016 846 -3,356 1,214 3,444 5,692 5,056 -14.19%
-
NP to SH 2,016 846 -3,356 1,214 3,444 5,692 5,056 -14.19%
-
Tax Rate 16.56% 0.00% - 14.14% 15.67% 18.59% 25.31% -
Total Cost 39,397 44,253 55,585 59,109 61,306 64,580 71,024 -9.34%
-
Net Worth 65,289 63,289 62,720 69,889 72,610 74,320 74,889 -2.25%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - 2,666 2,666 4,000 - -
Div Payout % - - - 219.54% 77.43% 70.27% - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 65,289 63,289 62,720 69,889 72,610 74,320 74,889 -2.25%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 4.87% 1.88% -6.43% 2.01% 5.32% 8.10% 6.65% -
ROE 3.09% 1.34% -5.35% 1.74% 4.74% 7.66% 6.75% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 41.41 45.10 52.23 60.32 64.75 70.27 76.08 -9.63%
EPS 2.01 0.84 -3.36 1.21 3.44 5.69 5.05 -14.22%
DPS 0.00 0.00 0.00 2.67 2.67 4.00 0.00 -
NAPS 0.6529 0.6329 0.6272 0.6989 0.7261 0.7432 0.7489 -2.25%
Adjusted Per Share Value based on latest NOSH - 100,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 41.41 45.10 52.23 60.32 64.75 70.27 76.08 -9.63%
EPS 2.01 0.84 -3.36 1.21 3.44 5.69 5.05 -14.22%
DPS 0.00 0.00 0.00 2.67 2.67 4.00 0.00 -
NAPS 0.6529 0.6329 0.6272 0.6989 0.7261 0.7432 0.7489 -2.25%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.34 0.355 0.575 0.70 0.855 0.735 0.60 -
P/RPS 0.82 0.79 1.10 1.16 1.32 1.05 0.79 0.62%
P/EPS 16.87 41.93 -17.13 57.63 24.83 12.91 11.87 6.02%
EY 5.93 2.38 -5.84 1.74 4.03 7.74 8.43 -5.68%
DY 0.00 0.00 0.00 3.81 3.12 5.44 0.00 -
P/NAPS 0.52 0.56 0.92 1.00 1.18 0.99 0.80 -6.92%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 16/12/19 17/12/18 18/12/17 16/12/16 18/12/15 19/12/14 -
Price 0.47 0.34 0.50 0.65 0.83 0.935 0.535 -
P/RPS 1.13 0.75 0.96 1.08 1.28 1.33 0.70 8.30%
P/EPS 23.31 40.16 -14.90 53.51 24.10 16.43 10.58 14.05%
EY 4.29 2.49 -6.71 1.87 4.15 6.09 9.45 -12.32%
DY 0.00 0.00 0.00 4.10 3.21 4.28 0.00 -
P/NAPS 0.72 0.54 0.80 0.93 1.14 1.26 0.71 0.23%

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