[CYL] YoY TTM Result on 31-Jul-2006 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 9.85%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 71,525 83,302 79,156 70,678 66,653 57,826 29,858 15.65%
PBT 4,811 5,738 5,155 5,623 4,144 6,375 4,238 2.13%
Tax 411 371 -345 -850 -408 -1,088 -475 -
NP 5,222 6,109 4,810 4,773 3,736 5,287 3,763 5.60%
-
NP to SH 5,222 6,109 4,810 4,773 3,736 5,287 3,763 5.60%
-
Tax Rate -8.54% -6.47% 6.69% 15.12% 9.85% 17.07% 11.21% -
Total Cost 66,303 77,193 74,346 65,905 62,917 52,539 26,095 16.79%
-
Net Worth 71,586 70,379 67,236 65,180 62,752 58,766 55,890 4.20%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 7,995 3,005 6,007 1,497 751 750 1,346 34.53%
Div Payout % 153.12% 49.19% 124.89% 31.37% 20.12% 14.20% 35.78% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 71,586 70,379 67,236 65,180 62,752 58,766 55,890 4.20%
NOSH 99,925 99,942 100,352 100,277 99,607 99,603 99,804 0.02%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 7.30% 7.33% 6.08% 6.75% 5.61% 9.14% 12.60% -
ROE 7.29% 8.68% 7.15% 7.32% 5.95% 9.00% 6.73% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 71.58 83.35 78.88 70.48 66.92 58.06 29.92 15.63%
EPS 5.23 6.11 4.79 4.76 3.75 5.31 3.77 5.60%
DPS 8.00 3.00 6.00 1.50 0.75 0.75 1.35 34.48%
NAPS 0.7164 0.7042 0.67 0.65 0.63 0.59 0.56 4.18%
Adjusted Per Share Value based on latest NOSH - 100,277
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 71.53 83.30 79.16 70.68 66.65 57.83 29.86 15.65%
EPS 5.22 6.11 4.81 4.77 3.74 5.29 3.76 5.61%
DPS 8.00 3.01 6.01 1.50 0.75 0.75 1.35 34.48%
NAPS 0.7159 0.7038 0.6724 0.6518 0.6275 0.5877 0.5589 4.20%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.72 0.41 0.62 0.41 0.41 0.52 0.61 -
P/RPS 1.01 0.49 0.79 0.58 0.61 0.90 2.04 -11.04%
P/EPS 13.78 6.71 12.94 8.61 10.93 9.80 16.18 -2.63%
EY 7.26 14.91 7.73 11.61 9.15 10.21 6.18 2.71%
DY 11.11 7.32 9.68 3.66 1.83 1.44 2.21 30.85%
P/NAPS 1.01 0.58 0.93 0.63 0.65 0.88 1.09 -1.26%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 15/09/09 16/09/08 26/09/07 27/09/06 28/09/05 29/09/04 - -
Price 0.52 0.50 0.46 0.37 0.40 0.50 0.00 -
P/RPS 0.73 0.60 0.58 0.52 0.60 0.86 0.00 -
P/EPS 9.95 8.18 9.60 7.77 10.66 9.42 0.00 -
EY 10.05 12.23 10.42 12.86 9.38 10.62 0.00 -
DY 15.38 6.00 13.04 4.05 1.87 1.50 0.00 -
P/NAPS 0.73 0.71 0.69 0.57 0.63 0.85 0.00 -

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
Post a Comment