[CYL] YoY TTM Result on 30-Apr-2007 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 3.29%
YoY- 24.3%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 73,034 76,023 79,889 79,248 68,430 65,785 57,704 4.00%
PBT 4,667 5,291 4,912 5,901 4,940 4,227 7,641 -7.88%
Tax -401 311 321 -500 -595 -501 -1,314 -17.94%
NP 4,266 5,602 5,233 5,401 4,345 3,726 6,327 -6.35%
-
NP to SH 4,266 5,602 5,233 5,401 4,345 3,726 6,327 -6.35%
-
Tax Rate 8.59% -5.88% -6.54% 8.47% 12.04% 11.85% 17.20% -
Total Cost 68,768 70,421 74,656 73,847 64,085 62,059 51,377 4.97%
-
Net Worth 74,444 74,435 71,804 69,000 65,882 61,078 57,650 4.35%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 4,008 7,995 6,015 2,996 1,497 751 1,499 17.80%
Div Payout % 93.95% 142.73% 114.96% 55.49% 34.46% 20.18% 23.69% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 74,444 74,435 71,804 69,000 65,882 61,078 57,650 4.35%
NOSH 99,805 100,196 100,160 100,000 99,821 100,128 99,397 0.06%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 5.84% 7.37% 6.55% 6.82% 6.35% 5.66% 10.96% -
ROE 5.73% 7.53% 7.29% 7.83% 6.60% 6.10% 10.97% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 73.18 75.87 79.76 79.25 68.55 65.70 58.05 3.93%
EPS 4.27 5.59 5.22 5.40 4.35 3.72 6.37 -6.44%
DPS 4.00 8.00 6.00 3.00 1.50 0.75 1.50 17.75%
NAPS 0.7459 0.7429 0.7169 0.69 0.66 0.61 0.58 4.27%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 73.03 76.02 79.89 79.25 68.43 65.79 57.70 4.00%
EPS 4.27 5.60 5.23 5.40 4.35 3.73 6.33 -6.34%
DPS 4.01 8.00 6.02 3.00 1.50 0.75 1.50 17.79%
NAPS 0.7444 0.7444 0.718 0.69 0.6588 0.6108 0.5765 4.35%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.52 0.45 0.40 0.43 0.41 0.43 0.58 -
P/RPS 0.71 0.59 0.50 0.54 0.60 0.65 1.00 -5.54%
P/EPS 12.17 8.05 7.66 7.96 9.42 11.56 9.11 4.94%
EY 8.22 12.42 13.06 12.56 10.62 8.65 10.97 -4.69%
DY 7.69 17.78 15.00 6.98 3.66 1.74 2.59 19.87%
P/NAPS 0.70 0.61 0.56 0.62 0.62 0.70 1.00 -5.76%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 28/06/10 25/06/09 25/06/08 29/06/07 28/06/06 29/06/05 21/06/04 -
Price 0.56 0.50 0.43 0.50 0.40 0.40 0.50 -
P/RPS 0.77 0.66 0.54 0.63 0.58 0.61 0.86 -1.82%
P/EPS 13.10 8.94 8.23 9.26 9.19 10.75 7.86 8.88%
EY 7.63 11.18 12.15 10.80 10.88 9.30 12.73 -8.17%
DY 7.14 16.00 13.95 6.00 3.75 1.87 3.00 15.54%
P/NAPS 0.75 0.67 0.60 0.72 0.61 0.66 0.86 -2.25%

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