[CYL] QoQ Quarter Result on 2016-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 16,415 14,925 14,975 18,663 17,347 17,939 17,465 -4.03% QoQ % 9.98% -0.33% -19.76% 7.59% -3.30% 2.71% - Horiz. % 93.99% 85.46% 85.74% 106.86% 99.32% 102.71% 100.00%
PBT 281 225 533 2,305 1,940 1,634 1,044 -58.15% QoQ % 24.89% -57.79% -76.88% 18.81% 18.73% 56.51% - Horiz. % 26.92% 21.55% 51.05% 220.79% 185.82% 156.51% 100.00%
Tax 56 0 -180 -300 -266 -300 -300 - QoQ % 0.00% 0.00% 40.00% -12.78% 11.33% 0.00% - Horiz. % -18.67% -0.00% 60.00% 100.00% 88.67% 100.00% 100.00%
NP 337 225 353 2,005 1,674 1,334 744 -40.88% QoQ % 49.78% -36.26% -82.39% 19.77% 25.49% 79.30% - Horiz. % 45.30% 30.24% 47.45% 269.49% 225.00% 179.30% 100.00%
NP to SH 337 225 353 2,005 1,674 1,334 744 -40.88% QoQ % 49.78% -36.26% -82.39% 19.77% 25.49% 79.30% - Horiz. % 45.30% 30.24% 47.45% 269.49% 225.00% 179.30% 100.00%
Tax Rate -19.93 % - % 33.77 % 13.02 % 13.71 % 18.36 % 28.74 % - QoQ % 0.00% 0.00% 159.37% -5.03% -25.33% -36.12% - Horiz. % -69.35% 0.00% 117.50% 45.30% 47.70% 63.88% 100.00%
Total Cost 16,078 14,700 14,622 16,658 15,673 16,605 16,721 -2.57% QoQ % 9.37% 0.53% -12.22% 6.28% -5.61% -0.69% - Horiz. % 96.15% 87.91% 87.45% 99.62% 93.73% 99.31% 100.00%
Net Worth 70,323 72,610 72,390 72,030 73,030 74,320 7,298,100 -95.41% QoQ % -3.15% 0.30% 0.50% -1.37% -1.74% -98.98% - Horiz. % 0.96% 0.99% 0.99% 0.99% 1.00% 1.02% 100.00%
Dividend 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 1,982 2,000 - - 3,000 3,000 - - QoQ % -0.88% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.08% 66.67% 0.00% 0.00% 100.00% 100.00% -
Div Payout % 588.24 % 888.89 % - % - % 179.21 % 224.89 % - % - QoQ % -33.82% 0.00% 0.00% 0.00% -20.31% 0.00% - Horiz. % 261.57% 395.26% 0.00% 0.00% 79.69% 100.00% -
Equity 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 70,323 72,610 72,390 72,030 73,030 74,320 7,298,100 -95.41% QoQ % -3.15% 0.30% 0.50% -1.37% -1.74% -98.98% - Horiz. % 0.96% 0.99% 0.99% 0.99% 1.00% 1.02% 100.00%
NOSH 99,117 100,000 100,000 100,000 100,000 100,000 100,000 -0.59% QoQ % -0.88% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.12% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 2.05 % 1.51 % 2.36 % 10.74 % 9.65 % 7.44 % 4.26 % -38.46% QoQ % 35.76% -36.02% -78.03% 11.30% 29.70% 74.65% - Horiz. % 48.12% 35.45% 55.40% 252.11% 226.53% 174.65% 100.00%
ROE 0.48 % 0.31 % 0.49 % 2.78 % 2.29 % 1.79 % 0.01 % 1,205.37% QoQ % 54.84% -36.73% -82.37% 21.40% 27.93% 17,800.00% - Horiz. % 4,800.00% 3,100.00% 4,900.00% 27,800.00% 22,900.00% 17,900.00% 100.00%
Per Share 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 16.56 14.93 14.98 18.66 17.35 17.94 17.47 -3.49% QoQ % 10.92% -0.33% -19.72% 7.55% -3.29% 2.69% - Horiz. % 94.79% 85.46% 85.75% 106.81% 99.31% 102.69% 100.00%
EPS 0.34 0.23 0.35 2.00 1.67 1.33 0.74 -40.32% QoQ % 47.83% -34.29% -82.50% 19.76% 25.56% 79.73% - Horiz. % 45.95% 31.08% 47.30% 270.27% 225.68% 179.73% 100.00%
DPS 2.00 2.00 0.00 0.00 3.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 66.67% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.7095 0.7261 0.7239 0.7203 0.7303 0.7432 72.9810 -95.38% QoQ % -2.29% 0.30% 0.50% -1.37% -1.74% -98.98% - Horiz. % 0.97% 0.99% 0.99% 0.99% 1.00% 1.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 16.42 14.93 14.98 18.66 17.35 17.94 17.47 -4.03% QoQ % 9.98% -0.33% -19.72% 7.55% -3.29% 2.69% - Horiz. % 93.99% 85.46% 85.75% 106.81% 99.31% 102.69% 100.00%
EPS 0.34 0.23 0.35 2.00 1.67 1.33 0.74 -40.32% QoQ % 47.83% -34.29% -82.50% 19.76% 25.56% 79.73% - Horiz. % 45.95% 31.08% 47.30% 270.27% 225.68% 179.73% 100.00%
DPS 1.98 2.00 0.00 0.00 3.00 3.00 0.00 - QoQ % -1.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.00% 66.67% 0.00% 0.00% 100.00% 100.00% -
NAPS 0.7032 0.7261 0.7239 0.7203 0.7303 0.7432 72.9810 -95.41% QoQ % -3.15% 0.30% 0.50% -1.37% -1.74% -98.98% - Horiz. % 0.96% 0.99% 0.99% 0.99% 1.00% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.7850 0.8550 0.8800 0.9000 0.8650 0.7350 0.7300 -
P/RPS 4.74 5.73 5.88 4.82 4.99 4.10 4.18 8.70% QoQ % -17.28% -2.55% 21.99% -3.41% 21.71% -1.91% - Horiz. % 113.40% 137.08% 140.67% 115.31% 119.38% 98.09% 100.00%
P/EPS 230.88 380.00 249.29 44.89 51.67 55.10 98.12 76.45% QoQ % -39.24% 52.43% 455.34% -13.12% -6.23% -43.84% - Horiz. % 235.30% 387.28% 254.07% 45.75% 52.66% 56.16% 100.00%
EY 0.43 0.26 0.40 2.23 1.94 1.81 1.02 -43.63% QoQ % 65.38% -35.00% -82.06% 14.95% 7.18% 77.45% - Horiz. % 42.16% 25.49% 39.22% 218.63% 190.20% 177.45% 100.00%
DY 2.55 2.34 0.00 0.00 3.47 4.08 0.00 - QoQ % 8.97% 0.00% 0.00% 0.00% -14.95% 0.00% - Horiz. % 62.50% 57.35% 0.00% 0.00% 85.05% 100.00% -
P/NAPS 1.11 1.18 1.22 1.25 1.18 0.99 0.01 2,176.94% QoQ % -5.93% -3.28% -2.40% 5.93% 19.19% 9,800.00% - Horiz. % 11,100.00% 11,800.00% 12,200.00% 12,500.00% 11,800.00% 9,900.00% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 20/03/17 16/12/16 26/09/16 27/06/16 21/03/16 18/12/15 28/09/15 -
Price 0.8150 0.8300 0.8550 0.8550 0.8700 0.9350 0.7300 -
P/RPS 4.92 5.56 5.71 4.58 5.02 5.21 4.18 11.42% QoQ % -11.51% -2.63% 24.67% -8.76% -3.65% 24.64% - Horiz. % 117.70% 133.01% 136.60% 109.57% 120.10% 124.64% 100.00%
P/EPS 239.71 368.89 242.21 42.64 51.97 70.09 98.12 80.90% QoQ % -35.02% 52.30% 468.03% -17.95% -25.85% -28.57% - Horiz. % 244.30% 375.96% 246.85% 43.46% 52.97% 71.43% 100.00%
EY 0.42 0.27 0.41 2.35 1.92 1.43 1.02 -44.50% QoQ % 55.56% -34.15% -82.55% 22.40% 34.27% 40.20% - Horiz. % 41.18% 26.47% 40.20% 230.39% 188.24% 140.20% 100.00%
DY 2.45 2.41 0.00 0.00 3.45 3.21 0.00 - QoQ % 1.66% 0.00% 0.00% 0.00% 7.48% 0.00% - Horiz. % 76.32% 75.08% 0.00% 0.00% 107.48% 100.00% -
P/NAPS 1.15 1.14 1.18 1.19 1.19 1.26 0.01 2,231.06% QoQ % 0.88% -3.39% -0.84% 0.00% -5.56% 12,500.00% - Horiz. % 11,500.00% 11,400.00% 11,800.00% 11,900.00% 11,900.00% 12,600.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CYL_Quarterly Results_1Q2017.pdf 
