[CYPARK] QoQ Annualized Quarter Result on 30-Apr-2015 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
30-Apr-2015 [#2]
Profit Trend
QoQ- 35.2%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 275,164 251,853 261,484 269,338 239,688 238,795 252,425 5.90%
PBT 47,800 50,872 53,801 51,664 38,836 42,999 46,866 1.32%
Tax -6,964 -7,379 -6,698 -5,500 -4,692 -3,057 -2,164 117.50%
NP 40,836 43,493 47,102 46,164 34,144 39,942 44,702 -5.83%
-
NP to SH 40,836 43,493 47,102 46,164 34,144 39,942 44,702 -5.83%
-
Tax Rate 14.57% 14.51% 12.45% 10.65% 12.08% 7.11% 4.62% -
Total Cost 234,328 208,360 214,381 223,174 205,544 198,853 207,722 8.34%
-
Net Worth 402,398 331,495 315,491 312,402 295,023 266,893 248,281 37.85%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 402,398 331,495 315,491 312,402 295,023 266,893 248,281 37.85%
NOSH 248,394 209,807 200,949 198,982 196,682 184,064 181,227 23.31%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 14.84% 17.27% 18.01% 17.14% 14.25% 16.73% 17.71% -
ROE 10.15% 13.12% 14.93% 14.78% 11.57% 14.97% 18.00% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 110.78 120.04 130.12 135.36 121.87 129.73 139.29 -14.12%
EPS 16.44 20.73 23.44 23.20 17.36 21.70 24.67 -23.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.58 1.57 1.57 1.50 1.45 1.37 11.78%
Adjusted Per Share Value based on latest NOSH - 198,987
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 33.44 30.61 31.78 32.73 29.13 29.02 30.68 5.89%
EPS 4.96 5.29 5.72 5.61 4.15 4.85 5.43 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.489 0.4029 0.3834 0.3797 0.3585 0.3244 0.3017 37.86%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.67 1.76 1.77 1.87 1.85 2.60 2.74 -
P/RPS 1.51 1.47 1.36 1.38 1.52 2.00 1.97 -16.20%
P/EPS 10.16 8.49 7.55 8.06 10.66 11.98 11.11 -5.76%
EY 9.84 11.78 13.24 12.41 9.38 8.35 9.00 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.11 1.13 1.19 1.23 1.79 2.00 -35.67%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 29/09/14 -
Price 1.90 1.85 1.70 1.69 1.79 2.15 2.65 -
P/RPS 1.72 1.54 1.31 1.25 1.47 1.66 1.90 -6.40%
P/EPS 11.56 8.92 7.25 7.28 10.31 9.91 10.74 5.01%
EY 8.65 11.21 13.79 13.73 9.70 10.09 9.31 -4.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.08 1.08 1.19 1.48 1.93 -28.30%

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