[CYL] YoY TTM Result on 30-Apr-2012 [#1]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
26-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- 1.0%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 72,834 65,553 63,535 61,115 60,426 73,034 76,023 -0.71%
PBT 7,518 2,598 3,348 2,968 3,283 4,667 5,291 6.02%
Tax -1,820 -635 -388 63 -345 -401 311 -
NP 5,698 1,963 2,960 3,031 2,938 4,266 5,602 0.28%
-
NP to SH 5,698 1,963 2,960 3,031 2,938 4,266 5,602 0.28%
-
Tax Rate 24.21% 24.44% 11.59% -2.12% 10.51% 8.59% -5.88% -
Total Cost 67,136 63,590 60,575 58,084 57,488 68,768 70,421 -0.79%
-
Net Worth 7,223,999 72,100 74,110 79,600 80,929 74,444 74,435 114.29%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 5,000 4,000 4,500 4,000 4,003 4,008 7,995 -7.52%
Div Payout % 87.75% 203.77% 152.03% 131.97% 136.27% 93.95% 142.73% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 7,223,999 72,100 74,110 79,600 80,929 74,444 74,435 114.29%
NOSH 100,000 100,000 100,000 100,000 100,533 99,805 100,196 -0.03%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 7.82% 2.99% 4.66% 4.96% 4.86% 5.84% 7.37% -
ROE 0.08% 2.72% 3.99% 3.81% 3.63% 5.73% 7.53% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 72.83 65.55 63.54 61.12 60.11 73.18 75.87 -0.67%
EPS 5.70 1.96 2.96 3.03 2.92 4.27 5.59 0.32%
DPS 5.00 4.00 4.50 4.00 4.00 4.00 8.00 -7.53%
NAPS 72.24 0.721 0.7411 0.796 0.805 0.7459 0.7429 114.36%
Adjusted Per Share Value based on latest NOSH - 100,000
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 72.83 65.55 63.54 61.12 60.43 73.03 76.02 -0.71%
EPS 5.70 1.96 2.96 3.03 2.94 4.27 5.60 0.29%
DPS 5.00 4.00 4.50 4.00 4.00 4.01 8.00 -7.53%
NAPS 72.24 0.721 0.7411 0.796 0.8093 0.7444 0.7444 114.29%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.74 0.59 0.52 0.50 0.52 0.52 0.45 -
P/RPS 1.02 0.90 0.82 0.82 0.87 0.71 0.59 9.54%
P/EPS 12.99 30.06 17.57 16.50 17.79 12.17 8.05 8.29%
EY 7.70 3.33 5.69 6.06 5.62 8.22 12.42 -7.65%
DY 6.76 6.78 8.65 8.00 7.69 7.69 17.78 -14.87%
P/NAPS 0.01 0.82 0.70 0.63 0.65 0.70 0.61 -49.58%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 22/06/15 24/06/14 25/06/13 26/06/12 28/06/11 28/06/10 25/06/09 -
Price 0.69 0.535 0.525 0.54 0.57 0.56 0.50 -
P/RPS 0.95 0.82 0.83 0.88 0.95 0.77 0.66 6.25%
P/EPS 12.11 27.25 17.74 17.82 19.50 13.10 8.94 5.18%
EY 8.26 3.67 5.64 5.61 5.13 7.63 11.18 -4.91%
DY 7.25 7.48 8.57 7.41 7.02 7.14 16.00 -12.35%
P/NAPS 0.01 0.74 0.71 0.68 0.71 0.75 0.67 -50.36%

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