[CYL] YoY TTM Result on 30-Apr-2009 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -3.94%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 61,115 60,426 73,034 76,023 79,889 79,248 68,430 -1.86%
PBT 2,968 3,283 4,667 5,291 4,912 5,901 4,940 -8.13%
Tax 63 -345 -401 311 321 -500 -595 -
NP 3,031 2,938 4,266 5,602 5,233 5,401 4,345 -5.82%
-
NP to SH 3,031 2,938 4,266 5,602 5,233 5,401 4,345 -5.82%
-
Tax Rate -2.12% 10.51% 8.59% -5.88% -6.54% 8.47% 12.04% -
Total Cost 58,084 57,488 68,768 70,421 74,656 73,847 64,085 -1.62%
-
Net Worth 79,600 80,929 74,444 74,435 71,804 69,000 65,882 3.19%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 4,000 4,003 4,008 7,995 6,015 2,996 1,497 17.78%
Div Payout % 131.97% 136.27% 93.95% 142.73% 114.96% 55.49% 34.46% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 79,600 80,929 74,444 74,435 71,804 69,000 65,882 3.19%
NOSH 100,000 100,533 99,805 100,196 100,160 100,000 99,821 0.02%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.96% 4.86% 5.84% 7.37% 6.55% 6.82% 6.35% -
ROE 3.81% 3.63% 5.73% 7.53% 7.29% 7.83% 6.60% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 61.12 60.11 73.18 75.87 79.76 79.25 68.55 -1.89%
EPS 3.03 2.92 4.27 5.59 5.22 5.40 4.35 -5.84%
DPS 4.00 4.00 4.00 8.00 6.00 3.00 1.50 17.74%
NAPS 0.796 0.805 0.7459 0.7429 0.7169 0.69 0.66 3.16%
Adjusted Per Share Value based on latest NOSH - 100,196
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 61.12 60.43 73.03 76.02 79.89 79.25 68.43 -1.86%
EPS 3.03 2.94 4.27 5.60 5.23 5.40 4.35 -5.84%
DPS 4.00 4.00 4.01 8.00 6.02 3.00 1.50 17.74%
NAPS 0.796 0.8093 0.7444 0.7444 0.718 0.69 0.6588 3.20%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.50 0.52 0.52 0.45 0.40 0.43 0.41 -
P/RPS 0.82 0.87 0.71 0.59 0.50 0.54 0.60 5.33%
P/EPS 16.50 17.79 12.17 8.05 7.66 7.96 9.42 9.78%
EY 6.06 5.62 8.22 12.42 13.06 12.56 10.62 -8.91%
DY 8.00 7.69 7.69 17.78 15.00 6.98 3.66 13.90%
P/NAPS 0.63 0.65 0.70 0.61 0.56 0.62 0.62 0.26%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 26/06/12 28/06/11 28/06/10 25/06/09 25/06/08 29/06/07 28/06/06 -
Price 0.54 0.57 0.56 0.50 0.43 0.50 0.40 -
P/RPS 0.88 0.95 0.77 0.66 0.54 0.63 0.58 7.18%
P/EPS 17.82 19.50 13.10 8.94 8.23 9.26 9.19 11.65%
EY 5.61 5.13 7.63 11.18 12.15 10.80 10.88 -10.44%
DY 7.41 7.02 7.14 16.00 13.95 6.00 3.75 12.00%
P/NAPS 0.68 0.71 0.75 0.67 0.60 0.72 0.61 1.82%

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