[CYL] YoY TTM Result on 30-Apr-2006 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- 8.41%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 76,023 79,889 79,248 68,430 65,785 57,704 13,889 32.71%
PBT 5,291 4,912 5,901 4,940 4,227 7,641 1,823 19.41%
Tax 311 321 -500 -595 -501 -1,314 -106 -
NP 5,602 5,233 5,401 4,345 3,726 6,327 1,717 21.76%
-
NP to SH 5,602 5,233 5,401 4,345 3,726 6,327 1,717 21.76%
-
Tax Rate -5.88% -6.54% 8.47% 12.04% 11.85% 17.20% 5.81% -
Total Cost 70,421 74,656 73,847 64,085 62,059 51,377 12,172 33.94%
-
Net Worth 74,435 71,804 69,000 65,882 61,078 57,650 54,102 5.45%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 7,995 6,015 2,996 1,497 751 1,499 597 54.04%
Div Payout % 142.73% 114.96% 55.49% 34.46% 20.18% 23.69% 34.83% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 74,435 71,804 69,000 65,882 61,078 57,650 54,102 5.45%
NOSH 100,196 100,160 100,000 99,821 100,128 99,397 94,917 0.90%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 7.37% 6.55% 6.82% 6.35% 5.66% 10.96% 12.36% -
ROE 7.53% 7.29% 7.83% 6.60% 6.10% 10.97% 3.17% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 75.87 79.76 79.25 68.55 65.70 58.05 14.63 31.53%
EPS 5.59 5.22 5.40 4.35 3.72 6.37 1.81 20.65%
DPS 8.00 6.00 3.00 1.50 0.75 1.50 0.63 52.68%
NAPS 0.7429 0.7169 0.69 0.66 0.61 0.58 0.57 4.51%
Adjusted Per Share Value based on latest NOSH - 99,821
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 76.02 79.89 79.25 68.43 65.79 57.70 13.89 32.71%
EPS 5.60 5.23 5.40 4.35 3.73 6.33 1.72 21.72%
DPS 8.00 6.02 3.00 1.50 0.75 1.50 0.60 53.92%
NAPS 0.7444 0.718 0.69 0.6588 0.6108 0.5765 0.541 5.45%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.45 0.40 0.43 0.41 0.43 0.58 0.58 -
P/RPS 0.59 0.50 0.54 0.60 0.65 1.00 3.96 -27.16%
P/EPS 8.05 7.66 7.96 9.42 11.56 9.11 32.06 -20.55%
EY 12.42 13.06 12.56 10.62 8.65 10.97 3.12 25.86%
DY 17.78 15.00 6.98 3.66 1.74 2.59 1.09 59.18%
P/NAPS 0.61 0.56 0.62 0.62 0.70 1.00 1.02 -8.20%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 25/06/09 25/06/08 29/06/07 28/06/06 29/06/05 21/06/04 - -
Price 0.50 0.43 0.50 0.40 0.40 0.50 0.00 -
P/RPS 0.66 0.54 0.63 0.58 0.61 0.86 0.00 -
P/EPS 8.94 8.23 9.26 9.19 10.75 7.86 0.00 -
EY 11.18 12.15 10.80 10.88 9.30 12.73 0.00 -
DY 16.00 13.95 6.00 3.75 1.87 3.00 0.00 -
P/NAPS 0.67 0.60 0.72 0.61 0.66 0.86 0.00 -

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