[CYL] YoY TTM Result on 31-Jan-2007 [#4]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- 18.73%
YoY- 30.46%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 67,397 82,589 78,195 77,143 67,840 63,814 56,920 2.85%
PBT 4,052 5,621 4,950 5,829 4,553 4,265 8,496 -11.59%
Tax -301 211 321 -600 -545 -495 -1,276 -21.37%
NP 3,751 5,832 5,271 5,229 4,008 3,770 7,220 -10.33%
-
NP to SH 3,751 5,832 5,271 5,229 4,008 3,770 7,220 -10.33%
-
Tax Rate 7.43% -3.75% -6.48% 10.29% 11.97% 11.61% 15.02% -
Total Cost 63,646 76,757 72,924 71,914 63,832 60,044 49,700 4.20%
-
Net Worth 73,196 73,049 70,123 67,926 65,189 59,833 57,043 4.23%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 8,015 3,987 6,015 2,996 1,497 751 2,097 25.01%
Div Payout % 213.70% 68.38% 114.13% 57.31% 37.36% 19.94% 29.05% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 73,196 73,049 70,123 67,926 65,189 59,833 57,043 4.23%
NOSH 100,200 99,698 100,176 99,892 100,291 99,722 100,076 0.02%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 5.57% 7.06% 6.74% 6.78% 5.91% 5.91% 12.68% -
ROE 5.12% 7.98% 7.52% 7.70% 6.15% 6.30% 12.66% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 67.26 82.84 78.06 77.23 67.64 63.99 56.88 2.83%
EPS 3.74 5.85 5.26 5.23 4.00 3.78 7.21 -10.35%
DPS 8.00 4.00 6.00 3.00 1.50 0.75 2.10 24.94%
NAPS 0.7305 0.7327 0.70 0.68 0.65 0.60 0.57 4.21%
Adjusted Per Share Value based on latest NOSH - 99,892
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 67.40 82.59 78.20 77.14 67.84 63.81 56.92 2.85%
EPS 3.75 5.83 5.27 5.23 4.01 3.77 7.22 -10.33%
DPS 8.02 3.99 6.02 3.00 1.50 0.75 2.10 24.99%
NAPS 0.732 0.7305 0.7012 0.6793 0.6519 0.5983 0.5704 4.24%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.50 0.50 0.20 0.44 0.41 0.49 0.73 -
P/RPS 0.74 0.60 0.26 0.57 0.61 0.77 1.28 -8.72%
P/EPS 13.36 8.55 3.80 8.41 10.26 12.96 10.12 4.73%
EY 7.49 11.70 26.31 11.90 9.75 7.72 9.88 -4.50%
DY 16.00 8.00 30.00 6.82 3.66 1.53 2.87 33.12%
P/NAPS 0.68 0.68 0.29 0.65 0.63 0.82 1.28 -9.99%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 31/03/10 30/03/09 31/03/08 30/03/07 30/03/06 28/03/05 29/03/04 -
Price 0.51 0.40 0.38 0.42 0.38 0.49 0.70 -
P/RPS 0.76 0.48 0.49 0.54 0.56 0.77 1.23 -7.70%
P/EPS 13.62 6.84 7.22 8.02 9.51 12.96 9.70 5.81%
EY 7.34 14.62 13.85 12.46 10.52 7.72 10.31 -5.50%
DY 15.69 10.00 15.79 7.14 3.95 1.53 2.99 31.79%
P/NAPS 0.70 0.55 0.54 0.62 0.58 0.82 1.23 -8.95%

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