[CYL] YoY Cumulative 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- 31.58%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 49,082 66,548 57,353 55,953 51,471 47,431 44,773 1.54%
PBT 3,250 4,577 3,382 3,971 3,405 3,115 6,774 -11.51%
Tax 0 -400 -375 -600 -430 -422 -857 -
NP 3,250 4,177 3,007 3,371 2,975 2,693 5,917 -9.49%
-
NP to SH 3,250 4,177 3,007 3,371 2,975 2,693 5,917 -9.49%
-
Tax Rate 0.00% 8.74% 11.09% 15.11% 12.63% 13.55% 12.65% -
Total Cost 45,832 62,371 54,346 52,582 48,496 44,738 38,856 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 4,000 2,997 2,997 - 1,497 750 1,307 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 100,000 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 4.48% 5.84% 4.43% 5.11% 4.66% 4.56% 10.75% -
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 49.08 66.60 57.41 55.94 51.56 47.38 45.55 1.25%
EPS 3.25 4.18 3.01 3.37 2.98 2.69 6.02 -9.75%
DPS 4.00 3.00 3.00 0.00 1.50 0.75 1.33 20.12%
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 49.08 66.55 57.35 55.95 51.47 47.43 44.77 1.54%
EPS 3.25 4.18 3.01 3.37 2.98 2.69 5.92 -9.50%
DPS 4.00 3.00 3.00 0.00 1.50 0.75 1.31 20.42%
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 1.12 0.68 0.78 0.72 0.78 1.01 1.54 -5.16%
P/EPS 16.92 10.77 14.95 11.87 13.42 17.84 11.63 6.44%
EY 5.91 9.29 6.69 8.42 7.45 5.60 8.60 -6.05%
DY 7.27 6.67 6.67 0.00 3.75 1.56 1.90 25.03%
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 0.98 0.56 0.73 0.77 0.81 1.20 1.58 -7.64%
P/EPS 14.77 8.85 13.95 12.76 14.09 21.19 11.96 3.57%
EY 6.77 11.30 7.17 7.84 7.10 4.72 8.36 -3.45%
DY 8.33 8.11 7.14 0.00 3.57 1.32 1.85 28.47%
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