[CYL] YoY Quarter Result on 2014-04-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 16,292 18,663 17,300 17,823 15,449 15,221 15,752 0.56% YoY % -12.70% 7.88% -2.93% 15.37% 1.50% -3.37% - Horiz. % 103.43% 118.48% 109.83% 113.15% 98.08% 96.63% 100.00%
PBT 389 2,305 2,566 1,287 404 824 854 -12.27% YoY % -83.12% -10.17% 99.38% 218.56% -50.97% -3.51% - Horiz. % 45.55% 269.91% 300.47% 150.70% 47.31% 96.49% 100.00%
Tax -50 -300 -375 -285 -100 -40 -100 -10.90% YoY % 83.33% 20.00% -31.58% -185.00% -150.00% 60.00% - Horiz. % 50.00% 300.00% 375.00% 285.00% 100.00% 40.00% 100.00%
NP 339 2,005 2,191 1,002 304 784 754 -12.46% YoY % -83.09% -8.49% 118.66% 229.61% -61.22% 3.98% - Horiz. % 44.96% 265.92% 290.58% 132.89% 40.32% 103.98% 100.00%
NP to SH 339 2,005 2,191 1,002 304 784 754 -12.46% YoY % -83.09% -8.49% 118.66% 229.61% -61.22% 3.98% - Horiz. % 44.96% 265.92% 290.58% 132.89% 40.32% 103.98% 100.00%
Tax Rate 12.85 % 13.02 % 14.61 % 22.14 % 24.75 % 4.85 % 11.71 % 1.56% YoY % -1.31% -10.88% -34.01% -10.55% 410.31% -58.58% - Horiz. % 109.74% 111.19% 124.77% 189.07% 211.36% 41.42% 100.00%
Total Cost 15,953 16,658 15,109 16,821 15,145 14,437 14,998 1.03% YoY % -4.23% 10.25% -10.18% 11.07% 4.90% -3.74% - Horiz. % 106.37% 111.07% 100.74% 112.15% 100.98% 96.26% 100.00%
Net Worth 69,319 72,030 7,223,999 72,100 74,110 79,600 80,929 -2.55% YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.64% - Horiz. % 85.65% 89.00% 8,926.31% 89.09% 91.57% 98.36% 100.00%
Dividend 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 69,319 72,030 7,223,999 72,100 74,110 79,600 80,929 -2.55% YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.64% - Horiz. % 85.65% 89.00% 8,926.31% 89.09% 91.57% 98.36% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,533 -0.09% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.53% - Horiz. % 99.47% 99.47% 99.47% 99.47% 99.47% 99.47% 100.00%
Ratio Analysis 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 2.08 % 10.74 % 12.66 % 5.62 % 1.97 % 5.15 % 4.79 % -12.97% YoY % -80.63% -15.17% 125.27% 185.28% -61.75% 7.52% - Horiz. % 43.42% 224.22% 264.30% 117.33% 41.13% 107.52% 100.00%
ROE 0.49 % 2.78 % 0.03 % 1.39 % 0.41 % 0.98 % 0.93 % -10.12% YoY % -82.37% 9,166.67% -97.84% 239.02% -58.16% 5.38% - Horiz. % 52.69% 298.92% 3.23% 149.46% 44.09% 105.38% 100.00%
Per Share 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 16.29 18.66 17.30 17.82 15.45 15.22 15.67 0.65% YoY % -12.70% 7.86% -2.92% 15.34% 1.51% -2.87% - Horiz. % 103.96% 119.08% 110.40% 113.72% 98.60% 97.13% 100.00%
EPS 0.34 2.00 2.19 1.00 0.30 0.78 0.75 -12.34% YoY % -83.00% -8.68% 119.00% 233.33% -61.54% 4.00% - Horiz. % 45.33% 266.67% 292.00% 133.33% 40.00% 104.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6932 0.7203 72.2400 0.7210 0.7411 0.7960 0.8050 -2.46% YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.12% - Horiz. % 86.11% 89.48% 8,973.91% 89.57% 92.06% 98.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 16.29 18.66 17.30 17.82 15.45 15.22 15.75 0.56% YoY % -12.70% 7.86% -2.92% 15.34% 1.51% -3.37% - Horiz. % 103.43% 118.48% 109.84% 113.14% 98.10% 96.63% 100.00%
EPS 0.34 2.00 2.19 1.00 0.30 0.78 0.75 -12.34% YoY % -83.00% -8.68% 119.00% 233.33% -61.54% 4.00% - Horiz. % 45.33% 266.67% 292.00% 133.33% 40.00% 104.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6932 0.7203 72.2400 0.7210 0.7411 0.7960 0.8093 -2.55% YoY % -3.76% -99.00% 9,919.42% -2.71% -6.90% -1.64% - Horiz. % 85.65% 89.00% 8,926.23% 89.09% 91.57% 98.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.8300 0.9000 0.7400 0.5900 0.5200 0.5000 0.5200 -
P/RPS 5.09 4.82 4.28 3.31 3.37 3.28 3.32 7.37% YoY % 5.60% 12.62% 29.31% -1.78% 2.74% -1.20% - Horiz. % 153.31% 145.18% 128.92% 99.70% 101.51% 98.80% 100.00%
P/EPS 244.84 44.89 33.77 58.88 171.05 63.78 69.33 23.38% YoY % 445.42% 32.93% -42.65% -65.58% 168.19% -8.01% - Horiz. % 353.15% 64.75% 48.71% 84.93% 246.72% 91.99% 100.00%
EY 0.41 2.23 2.96 1.70 0.58 1.57 1.44 -18.88% YoY % -81.61% -24.66% 74.12% 193.10% -63.06% 9.03% - Horiz. % 28.47% 154.86% 205.56% 118.06% 40.28% 109.03% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.20 1.25 0.01 0.82 0.70 0.63 0.65 10.75% YoY % -4.00% 12,400.00% -98.78% 17.14% 11.11% -3.08% - Horiz. % 184.62% 192.31% 1.54% 126.15% 107.69% 96.92% 100.00%
Price Multiplier on Announcement Date 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 19/06/17 27/06/16 22/06/15 24/06/14 25/06/13 26/06/12 28/06/11 -
Price 0.7750 0.8550 0.6900 0.5350 0.5250 0.5400 0.5700 -
P/RPS 4.76 4.58 3.99 3.00 3.40 3.55 3.64 4.57% YoY % 3.93% 14.79% 33.00% -11.76% -4.23% -2.47% - Horiz. % 130.77% 125.82% 109.62% 82.42% 93.41% 97.53% 100.00%
P/EPS 228.61 42.64 31.49 53.39 172.70 68.88 76.00 20.13% YoY % 436.14% 35.41% -41.02% -69.09% 150.73% -9.37% - Horiz. % 300.80% 56.11% 41.43% 70.25% 227.24% 90.63% 100.00%
EY 0.44 2.35 3.18 1.87 0.58 1.45 1.32 -16.72% YoY % -81.28% -26.10% 70.05% 222.41% -60.00% 9.85% - Horiz. % 33.33% 178.03% 240.91% 141.67% 43.94% 109.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.12 1.19 0.01 0.74 0.71 0.68 0.71 7.89% YoY % -5.88% 11,800.00% -98.65% 4.23% 4.41% -4.23% - Horiz. % 157.75% 167.61% 1.41% 104.23% 100.00% 95.77% 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 - 1st Quarterly Result - 30.04.0214.pdf 
