[CYL] YoY Quarter Result on 2014-07-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 15,404 14,975 17,465 19,310 17,093 17,957 15,837 -0.46% YoY % 2.86% -14.26% -9.55% 12.97% -4.81% 13.39% - Horiz. % 97.27% 94.56% 110.28% 121.93% 107.93% 113.39% 100.00%
PBT 520 533 1,044 2,097 867 1,318 982 -10.05% YoY % -2.44% -48.95% -50.21% 141.87% -34.22% 34.22% - Horiz. % 52.95% 54.28% 106.31% 213.54% 88.29% 134.22% 100.00%
Tax -50 -180 -300 -500 -100 -40 -100 -10.90% YoY % 72.22% 40.00% 40.00% -400.00% -150.00% 60.00% - Horiz. % 50.00% 180.00% 300.00% 500.00% 100.00% 40.00% 100.00%
NP 470 353 744 1,597 767 1,278 882 -9.95% YoY % 33.14% -52.55% -53.41% 108.21% -39.98% 44.90% - Horiz. % 53.29% 40.02% 84.35% 181.07% 86.96% 144.90% 100.00%
NP to SH 470 353 744 1,597 767 1,278 882 -9.95% YoY % 33.14% -52.55% -53.41% 108.21% -39.98% 44.90% - Horiz. % 53.29% 40.02% 84.35% 181.07% 86.96% 144.90% 100.00%
Tax Rate 9.62 % 33.77 % 28.74 % 23.84 % 11.53 % 3.03 % 10.18 % -0.94% YoY % -71.51% 17.50% 20.55% 106.76% 280.53% -70.24% - Horiz. % 94.50% 331.73% 282.32% 234.18% 113.26% 29.76% 100.00%
Total Cost 14,934 14,622 16,721 17,713 16,326 16,679 14,955 -0.02% YoY % 2.13% -12.55% -5.60% 8.50% -2.12% 11.53% - Horiz. % 99.86% 97.77% 111.81% 118.44% 109.17% 111.53% 100.00%
Net Worth 69,789 72,390 7,298,100 73,699 74,870 76,870 77,585 -1.75% YoY % -3.59% -99.01% 9,802.44% -1.56% -2.60% -0.92% - Horiz. % 89.95% 93.30% 9,406.47% 94.99% 96.50% 99.08% 100.00%
Dividend 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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 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 -1.75% YoY % -3.59% -99.01% 9,802.44% -1.56% -2.60% -0.92% - Horiz. % 89.95% 93.30% 9,406.47% 94.99% 96.50% 99.08% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,227 -0.04% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.23% - Horiz. % 99.77% 99.77% 99.77% 99.77% 99.77% 99.77% 100.00%
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 3.05 % 2.36 % 4.26 % 8.27 % 4.49 % 7.12 % 5.57 % -9.54% YoY % 29.24% -44.60% -48.49% 84.19% -36.94% 27.83% - Horiz. % 54.76% 42.37% 76.48% 148.47% 80.61% 127.83% 100.00%
ROE 0.67 % 0.49 % 0.01 % 2.17 % 1.02 % 1.66 % 1.14 % -8.47% YoY % 36.73% 4,800.00% -99.54% 112.75% -38.55% 45.61% - Horiz. % 58.77% 42.98% 0.88% 190.35% 89.47% 145.61% 100.00%
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 15.40 14.98 17.47 19.31 17.09 17.96 15.80 -0.43% YoY % 2.80% -14.25% -9.53% 12.99% -4.84% 13.67% - Horiz. % 97.47% 94.81% 110.57% 122.22% 108.16% 113.67% 100.00%
EPS 0.47 0.35 0.74 1.60 0.77 1.28 0.88 -9.92% YoY % 34.29% -52.70% -53.75% 107.79% -39.84% 45.45% - Horiz. % 53.41% 39.77% 84.09% 181.82% 87.50% 145.45% 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 0.6979 0.7239 72.9810 0.7370 0.7487 0.7687 0.7741 -1.71% YoY % -3.59% -99.01% 9,802.44% -1.56% -2.60% -0.70% - Horiz. % 90.16% 93.52% 9,427.85% 95.21% 96.72% 99.30% 100.00%
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 15.40 14.98 17.47 19.31 17.09 17.96 15.84 -0.47% YoY % 2.80% -14.25% -9.53% 12.99% -4.84% 13.38% - Horiz. % 97.22% 94.57% 110.29% 121.91% 107.89% 113.38% 100.00%
EPS 0.47 0.35 0.74 1.60 0.77 1.28 0.88 -9.92% YoY % 34.29% -52.70% -53.75% 107.79% -39.84% 45.45% - Horiz. % 53.41% 39.77% 84.09% 181.82% 87.50% 145.45% 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 0.6979 0.7239 72.9810 0.7370 0.7487 0.7687 0.7759 -1.75% YoY % -3.59% -99.01% 9,802.44% -1.56% -2.60% -0.93% - Horiz. % 89.95% 93.30% 9,405.98% 94.99% 96.49% 99.07% 100.00%
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 0.7000 0.8800 0.7300 0.6000 0.5200 0.5800 0.5700 -
P/RPS 4.54 5.88 4.18 3.11 3.04 3.23 3.61 3.89% YoY % -22.79% 40.67% 34.41% 2.30% -5.88% -10.53% - Horiz. % 125.76% 162.88% 115.79% 86.15% 84.21% 89.47% 100.00%
P/EPS 148.94 249.29 98.12 37.57 67.80 45.38 64.77 14.87% YoY % -40.25% 154.07% 161.17% -44.59% 49.41% -29.94% - Horiz. % 229.95% 384.88% 151.49% 58.01% 104.68% 70.06% 100.00%
EY 0.67 0.40 1.02 2.66 1.48 2.20 1.54 -12.94% YoY % 67.50% -60.78% -61.65% 79.73% -32.73% 42.86% - Horiz. % 43.51% 25.97% 66.23% 172.73% 96.10% 142.86% 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 1.00 1.22 0.01 0.81 0.69 0.75 0.74 5.14% YoY % -18.03% 12,100.00% -98.77% 17.39% -8.00% 1.35% - Horiz. % 135.14% 164.86% 1.35% 109.46% 93.24% 101.35% 100.00%
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 0.7100 0.8550 0.7300 0.5700 0.5400 0.4700 0.4400 -
P/RPS 4.61 5.71 4.18 2.95 3.16 2.62 2.78 8.79% YoY % -19.26% 36.60% 41.69% -6.65% 20.61% -5.76% - Horiz. % 165.83% 205.40% 150.36% 106.12% 113.67% 94.24% 100.00%
P/EPS 151.06 242.21 98.12 35.69 70.40 36.78 50.00 20.21% YoY % -37.63% 146.85% 174.92% -49.30% 91.41% -26.44% - Horiz. % 302.12% 484.42% 196.24% 71.38% 140.80% 73.56% 100.00%
EY 0.66 0.41 1.02 2.80 1.42 2.72 2.00 -16.86% YoY % 60.98% -59.80% -63.57% 97.18% -47.79% 36.00% - Horiz. % 33.00% 20.50% 51.00% 140.00% 71.00% 136.00% 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 1.02 1.18 0.01 0.77 0.72 0.61 0.57 10.17% YoY % -13.56% 11,700.00% -98.70% 6.94% 18.03% 7.02% - Horiz. % 178.95% 207.02% 1.75% 135.09% 126.32% 107.02% 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-2nd Quarterly Result-31.7.2014.pdf 
