[CYL] QoQ Quarter Result on 2015-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 18,663 17,347 17,939 17,465 17,300 16,297 19,927 -4.28% QoQ % 7.59% -3.30% 2.71% 0.95% 6.15% -18.22% - Horiz. % 93.66% 87.05% 90.02% 87.64% 86.82% 81.78% 100.00%
PBT 2,305 1,940 1,634 1,044 2,566 1,162 1,693 22.86% QoQ % 18.81% 18.73% 56.51% -59.31% 120.83% -31.36% - Horiz. % 136.15% 114.59% 96.52% 61.67% 151.57% 68.64% 100.00%
Tax -300 -266 -300 -300 -375 -445 -500 -28.88% QoQ % -12.78% 11.33% 0.00% 20.00% 15.73% 11.00% - Horiz. % 60.00% 53.20% 60.00% 60.00% 75.00% 89.00% 100.00%
NP 2,005 1,674 1,334 744 2,191 717 1,193 41.40% QoQ % 19.77% 25.49% 79.30% -66.04% 205.58% -39.90% - Horiz. % 168.06% 140.32% 111.82% 62.36% 183.65% 60.10% 100.00%
NP to SH 2,005 1,674 1,334 744 2,191 717 1,193 41.40% QoQ % 19.77% 25.49% 79.30% -66.04% 205.58% -39.90% - Horiz. % 168.06% 140.32% 111.82% 62.36% 183.65% 60.10% 100.00%
Tax Rate 13.02 % 13.71 % 18.36 % 28.74 % 14.61 % 38.30 % 29.53 % -42.10% QoQ % -5.03% -25.33% -36.12% 96.71% -61.85% 29.70% - Horiz. % 44.09% 46.43% 62.17% 97.32% 49.48% 129.70% 100.00%
Total Cost 16,658 15,673 16,605 16,721 15,109 15,580 18,734 -7.54% QoQ % 6.28% -5.61% -0.69% 10.67% -3.02% -16.84% - Horiz. % 88.92% 83.66% 88.64% 89.25% 80.65% 83.16% 100.00%
Net Worth 72,030 73,030 74,320 7,298,100 7,223,999 73,140 74,889 -2.56% QoQ % -1.37% -1.74% -98.98% 1.03% 9,776.95% -2.34% - Horiz. % 96.18% 97.52% 99.24% 9,745.09% 9,646.15% 97.66% 100.00%
Dividend 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 3,000 3,000 - - 5,000 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 60.00% 60.00% 0.00% 0.00% 100.00% -
Div Payout % - % 179.21 % 224.89 % - % - % 697.35 % - % - QoQ % 0.00% -20.31% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 25.70% 32.25% 0.00% 0.00% 100.00% -
Equity 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 72,030 73,030 74,320 7,298,100 7,223,999 73,140 74,889 -2.56% QoQ % -1.37% -1.74% -98.98% 1.03% 9,776.95% -2.34% - Horiz. % 96.18% 97.52% 99.24% 9,745.09% 9,646.15% 97.66% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 10.74 % 9.65 % 7.44 % 4.26 % 12.66 % 4.40 % 5.99 % 47.64% QoQ % 11.30% 29.70% 74.65% -66.35% 187.73% -26.54% - Horiz. % 179.30% 161.10% 124.21% 71.12% 211.35% 73.46% 100.00%
ROE 2.78 % 2.29 % 1.79 % 0.01 % 0.03 % 0.98 % 1.59 % 45.18% QoQ % 21.40% 27.93% 17,800.00% -66.67% -96.94% -38.36% - Horiz. % 174.84% 144.03% 112.58% 0.63% 1.89% 61.64% 100.00%
Per Share 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.66 17.35 17.94 17.47 17.30 16.30 19.93 -4.30% QoQ % 7.55% -3.29% 2.69% 0.98% 6.13% -18.21% - Horiz. % 93.63% 87.05% 90.02% 87.66% 86.80% 81.79% 100.00%
EPS 2.00 1.67 1.33 0.74 2.19 0.72 1.19 41.40% QoQ % 19.76% 25.56% 79.73% -66.21% 204.17% -39.50% - Horiz. % 168.07% 140.34% 111.76% 62.18% 184.03% 60.50% 100.00%
DPS 0.00 3.00 3.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 60.00% 60.00% 0.00% 0.00% 100.00% -
NAPS 0.7203 0.7303 0.7432 72.9810 72.2400 0.7314 0.7489 -2.56% QoQ % -1.37% -1.74% -98.98% 1.03% 9,776.95% -2.34% - Horiz. % 96.18% 97.52% 99.24% 9,745.09% 9,646.15% 97.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 18.66 17.35 17.94 17.47 17.30 16.30 19.93 -4.30% QoQ % 7.55% -3.29% 2.69% 0.98% 6.13% -18.21% - Horiz. % 93.63% 87.05% 90.02% 87.66% 86.80% 81.79% 100.00%
EPS 2.00 1.67 1.33 0.74 2.19 0.72 1.19 41.40% QoQ % 19.76% 25.56% 79.73% -66.21% 204.17% -39.50% - Horiz. % 168.07% 140.34% 111.76% 62.18% 184.03% 60.50% 100.00%
DPS 0.00 3.00 3.00 0.00 0.00 5.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 60.00% 60.00% 0.00% 0.00% 100.00% -
NAPS 0.7203 0.7303 0.7432 72.9810 72.2400 0.7314 0.7489 -2.56% QoQ % -1.37% -1.74% -98.98% 1.03% 9,776.95% -2.34% - Horiz. % 96.18% 97.52% 99.24% 9,745.09% 9,646.15% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.9000 0.8650 0.7350 0.7300 0.7400 0.5600 0.6000 -
P/RPS 4.82 4.99 4.10 4.18 4.28 3.44 3.01 36.91% QoQ % -3.41% 21.71% -1.91% -2.34% 24.42% 14.29% - Horiz. % 160.13% 165.78% 136.21% 138.87% 142.19% 114.29% 100.00%
P/EPS 44.89 51.67 55.10 98.12 33.77 78.10 50.29 -7.30% QoQ % -13.12% -6.23% -43.84% 190.55% -56.76% 55.30% - Horiz. % 89.26% 102.74% 109.56% 195.11% 67.15% 155.30% 100.00%
EY 2.23 1.94 1.81 1.02 2.96 1.28 1.99 7.89% QoQ % 14.95% 7.18% 77.45% -65.54% 131.25% -35.68% - Horiz. % 112.06% 97.49% 90.95% 51.26% 148.74% 64.32% 100.00%
DY 0.00 3.47 4.08 0.00 0.00 8.93 0.00 - QoQ % 0.00% -14.95% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 38.86% 45.69% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.18 0.99 0.01 0.01 0.77 0.80 34.69% QoQ % 5.93% 19.19% 9,800.00% 0.00% -98.70% -3.75% - Horiz. % 156.25% 147.50% 123.75% 1.25% 1.25% 96.25% 100.00%
Price Multiplier on Announcement Date 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 27/06/16 21/03/16 18/12/15 28/09/15 22/06/15 30/03/15 19/12/14 -
Price 0.8550 0.8700 0.9350 0.7300 0.6900 0.6650 0.5350 -
P/RPS 4.58 5.02 5.21 4.18 3.99 4.08 2.68 42.99% QoQ % -8.76% -3.65% 24.64% 4.76% -2.21% 52.24% - Horiz. % 170.90% 187.31% 194.40% 155.97% 148.88% 152.24% 100.00%
P/EPS 42.64 51.97 70.09 98.12 31.49 92.75 44.84 -3.30% QoQ % -17.95% -25.85% -28.57% 211.59% -66.05% 106.85% - Horiz. % 95.09% 115.90% 156.31% 218.82% 70.23% 206.85% 100.00%
EY 2.35 1.92 1.43 1.02 3.18 1.08 2.23 3.56% QoQ % 22.40% 34.27% 40.20% -67.92% 194.44% -51.57% - Horiz. % 105.38% 86.10% 64.13% 45.74% 142.60% 48.43% 100.00%
DY 0.00 3.45 3.21 0.00 0.00 7.52 0.00 - QoQ % 0.00% 7.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 45.88% 42.69% 0.00% 0.00% 100.00% -
P/NAPS 1.19 1.19 1.26 0.01 0.01 0.91 0.71 41.14% QoQ % 0.00% -5.56% 12,500.00% 0.00% -98.90% 28.17% - Horiz. % 167.61% 167.61% 177.46% 1.41% 1.41% 128.17% 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_Quartely Results_2Q 31.7.2015.pdf 
