[CYL] YoY TTM Result on 31-Jul-2003 [#2]

Stock

[CYL] CYL CORPORATION BHD

Announcement Date

30-Sep-2003

Admission Sponsor

Sponsor

Financial Year

31-Jan-2004

Quarter

31-Jul-2003 [#2]

Profit Trend

QoQ- 119.16%

YoY--%

Quarter Report

CYL - Quarterly Report 2Q 2004.doc

Latest QR

Upcoming QR

CYL's Result

CYL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	70,678	66,653	57,826	29,858	33.23%
YoY %	6.04%	15.26%	93.67%	-	-
Horiz. %	236.71%	223.23%	193.67%	100.00%	-
PBT	5,623	4,144	6,375	4,238	9.87%
YoY %	35.69%	-35.00%	50.42%	-	-
Horiz. %	132.68%	97.78%	150.42%	100.00%	-
Tax	-850	-408	-1,088	-475	21.38%
YoY %	-108.33%	62.50%	-129.05%	-	-
Horiz. %	178.95%	85.89%	229.05%	100.00%	-
NP	4,773	3,736	5,287	3,763	8.23%
YoY %	27.76%	-29.34%	40.50%	-	-
Horiz. %	126.84%	99.28%	140.50%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	4,773	3,736	5,287	3,763	8.23%
YoY %	27.76%	-29.34%	40.50%	-	-
Horiz. %	126.84%	99.28%	140.50%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	15.12%	9.85%	17.07%	11.21%	-
YoY %	53.50%	-42.30%	52.27%	-	-
Horiz. %	134.88%	87.87%	152.27%	100.00%	-
Total Cost	65,905	62,917	52,539	26,095	36.14%
YoY %	4.75%	19.75%	101.34%	-	-
Horiz. %	252.56%	241.11%	201.34%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	65,180	62,752	58,766	55,890	5.25%
YoY %	3.87%	6.78%	5.15%	-	-
Horiz. %	116.62%	112.28%	105.15%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	1,497	751	750	1,346	3.60%
YoY %	99.33%	0.13%	-44.28%	-	-
Horiz. %	111.22%	55.79%	55.72%	100.00%	-
Div Payout %	31.37%	20.12%	14.20%	35.78%	-
YoY %	55.91%	41.69%	-60.31%	-	-
Horiz. %	87.67%	56.23%	39.69%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	65,180	62,752	58,766	55,890	5.25%
YoY %	3.87%	6.78%	5.15%	-	-
Horiz. %	116.62%	112.28%	105.15%	100.00%	-
NOSH	100,277	99,607	99,603	99,804	0.15%
YoY %	0.67%	0.00%	-0.20%	-	-
Horiz. %	100.47%	99.80%	99.80%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	6.75%	5.61%	9.14%	12.60%	-
YoY %	20.32%	-38.62%	-27.46%	-	-
Horiz. %	53.57%	44.52%	72.54%	100.00%	-
ROE	7.32%	5.95%	9.00%	6.73%	-
YoY %	23.03%	-33.89%	33.73%	-	-
Horiz. %	108.77%	88.41%	133.73%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	70.48	66.92	58.06	29.92	33.02%
YoY %	5.32%	15.26%	94.05%	-	-
Horiz. %	235.56%	223.66%	194.05%	100.00%	-
EPS	4.76	3.75	5.31	3.77	8.07%
YoY %	26.93%	-29.38%	40.85%	-	-
Horiz. %	126.26%	99.47%	140.85%	100.00%	-
DPS	1.50	0.75	0.75	1.35	3.57%
YoY %	100.00%	0.00%	-44.44%	-	-
Horiz. %	111.11%	55.56%	55.56%	100.00%	-
NAPS	0.65	0.63	0.59	0.56	5.08%
YoY %	3.17%	6.78%	5.36%	-	-
Horiz. %	116.07%	112.50%	105.36%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 99,804
RPS	70.68	66.65	57.83	29.86	33.23%
YoY %	6.05%	15.25%	93.67%	-	-
Horiz. %	236.70%	223.21%	193.67%	100.00%	-
EPS	4.77	3.74	5.29	3.76	8.24%
YoY %	27.54%	-29.30%	40.69%	-	-
Horiz. %	126.86%	99.47%	140.69%	100.00%	-
DPS	1.50	0.75	0.75	1.35	3.57%
YoY %	100.00%	0.00%	-44.44%	-	-
Horiz. %	111.11%	55.56%	55.56%	100.00%	-
NAPS	0.6518	0.6275	0.5877	0.5589	5.25%
YoY %	3.87%	6.77%	5.15%	-	-
Horiz. %	116.62%	112.27%	105.15%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	0.41	0.41	0.52	0.61	-
P/RPS	0.58	0.61	0.90	2.04	-34.21%
YoY %	-4.92%	-32.22%	-55.88%	-	-
Horiz. %	28.43%	29.90%	44.12%	100.00%	-
P/EPS	8.61	10.93	9.80	16.18	-18.94%
YoY %	-21.23%	11.53%	-39.43%	-	-
Horiz. %	53.21%	67.55%	60.57%	100.00%	-
EY	11.61	9.15	10.21	6.18	23.36%
YoY %	26.89%	-10.38%	65.21%	-	-
Horiz. %	187.86%	148.06%	165.21%	100.00%	-
DY	3.66	1.83	1.44	2.21	18.29%
YoY %	100.00%	27.08%	-34.84%	-	-
Horiz. %	165.61%	82.81%	65.16%	100.00%	-
P/NAPS	0.63	0.65	0.88	1.09	-16.68%
YoY %	-3.08%	-26.14%	-19.27%	-	-
Horiz. %	57.80%	59.63%	80.73%	100.00%	-

	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	27/09/06	28/09/05	29/09/04	-	-
Price	0.37	0.40	0.50	0.00	-
P/RPS	0.52	0.60	0.86	0.00	-
YoY %	-13.33%	-30.23%	0.00%	-	-
Horiz. %	60.47%	69.77%	100.00%	-	-
P/EPS	7.77	10.66	9.42	0.00	-
YoY %	-27.11%	13.16%	0.00%	-	-
Horiz. %	82.48%	113.16%	100.00%	-	-
EY	12.86	9.38	10.62	0.00	-
YoY %	37.10%	-11.68%	0.00%	-	-
Horiz. %	121.09%	88.32%	100.00%	-	-
DY	4.05	1.87	1.50	0.00	-
YoY %	116.58%	24.67%	0.00%	-	-
Horiz. %	270.00%	124.67%	100.00%	-	-
P/NAPS	0.57	0.63	0.85	0.00	-
YoY %	-9.52%	-25.88%	0.00%	-	-
Horiz. %	67.06%	74.12%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos