[CYL] YoY TTM Result on 31-Jul-2014 [#2]

Stock
[CYL] CYL CORPORATION BHD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
31-Jul-2014 [#2]
Profit Trend
QoQ- 42.28%
YoY- 14.05%
Quarter Report
Latest QR
Upcoming QR
CYL's Result
CYL's Financial Summary
View:
Show?
TTM Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 63,036 68,924 70,989 67,770 62,671 63,235 60,424 0.70%
PBT 1,415 6,412 6,465 3,828 2,897 3,304 3,746 -14.96%
Tax -44 -1,046 -1,620 -1,035 -448 123 -395 -30.61%
NP 1,371 5,366 4,845 2,793 2,449 3,427 3,351 -13.82%
-
NP to SH 1,371 5,366 4,845 2,793 2,449 3,427 3,351 -13.82%
-
Tax Rate 3.11% 16.31% 25.06% 27.04% 15.46% -3.72% 10.54% -
Total Cost 61,665 63,558 66,144 64,977 60,222 59,808 57,073 1.29%
-
Net Worth 69,789 72,390 7,298,100 73,699 74,870 76,870 77,585 -1.74%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 3,982 6,000 5,000 4,000 4,500 4,000 4,003 -0.08%
Div Payout % 290.47% 111.82% 103.20% 143.22% 183.75% 116.72% 119.48% -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 69,789 72,390 7,298,100 73,699 74,870 76,870 77,585 -1.74%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,227 -0.03%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 2.17% 7.79% 6.83% 4.12% 3.91% 5.42% 5.55% -
ROE 1.96% 7.41% 0.07% 3.79% 3.27% 4.46% 4.32% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 63.04 68.92 70.99 67.77 62.67 63.24 60.29 0.74%
EPS 1.37 5.37 4.85 2.79 2.45 3.43 3.34 -13.79%
DPS 4.00 6.00 5.00 4.00 4.50 4.00 4.00 0.00%
NAPS 0.6979 0.7239 72.981 0.737 0.7487 0.7687 0.7741 -1.71%
Adjusted Per Share Value based on latest NOSH - 100,000
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 63.04 68.92 70.99 67.77 62.67 63.24 60.42 0.70%
EPS 1.37 5.37 4.85 2.79 2.45 3.43 3.35 -13.83%
DPS 4.00 6.00 5.00 4.00 4.50 4.00 4.00 0.00%
NAPS 0.6979 0.7239 72.981 0.737 0.7487 0.7687 0.7759 -1.74%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.70 0.88 0.73 0.60 0.52 0.58 0.57 -
P/RPS 1.11 1.28 1.03 0.89 0.83 0.92 0.95 2.62%
P/EPS 51.06 16.40 15.07 21.48 21.23 16.92 17.05 20.03%
EY 1.96 6.10 6.64 4.65 4.71 5.91 5.87 -16.69%
DY 5.71 6.82 6.85 6.67 8.65 6.90 7.02 -3.38%
P/NAPS 1.00 1.22 0.01 0.81 0.69 0.75 0.74 5.14%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 25/09/17 26/09/16 28/09/15 29/09/14 23/09/13 26/09/12 27/09/11 -
Price 0.71 0.855 0.73 0.57 0.54 0.47 0.44 -
P/RPS 1.13 1.24 1.03 0.84 0.86 0.74 0.73 7.54%
P/EPS 51.79 15.93 15.07 20.41 22.05 13.71 13.16 25.62%
EY 1.93 6.28 6.64 4.90 4.54 7.29 7.60 -20.40%
DY 5.63 7.02 6.85 7.02 8.33 8.51 9.09 -7.66%
P/NAPS 1.02 1.18 0.01 0.77 0.72 0.61 0.57 10.17%

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