[CYPARK] QoQ Annualized Quarter Result on 31-Jan-2012 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- 29.73%
YoY- -0.58%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 195,826 186,274 171,738 169,068 161,531 158,408 167,172 11.06%
PBT 34,227 36,692 37,896 35,256 27,486 31,776 32,176 4.18%
Tax -8,720 -9,300 -9,686 -9,204 -7,398 -7,950 -6,630 19.94%
NP 25,507 27,392 28,210 26,052 20,088 23,825 25,546 -0.10%
-
NP to SH 25,507 27,392 28,210 26,052 20,081 23,825 25,546 -0.10%
-
Tax Rate 25.48% 25.35% 25.56% 26.11% 26.92% 25.02% 20.61% -
Total Cost 170,319 158,882 143,528 143,016 141,443 134,582 141,626 13.02%
-
Net Worth 151,129 146,302 141,820 111,692 106,988 104,235 97,926 33.37%
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - 5,496 - - -
Div Payout % - - - - 27.37% - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth 151,129 146,302 141,820 111,692 106,988 104,235 97,926 33.37%
NOSH 154,214 154,002 154,153 145,055 146,560 148,908 141,922 5.66%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin 13.03% 14.71% 16.43% 15.41% 12.44% 15.04% 15.28% -
ROE 16.88% 18.72% 19.89% 23.32% 18.77% 22.86% 26.09% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 126.98 120.96 111.41 116.55 110.21 106.38 117.79 5.11%
EPS 16.54 17.79 18.30 17.96 13.85 16.00 18.00 -5.45%
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.98 0.95 0.92 0.77 0.73 0.70 0.69 26.21%
Adjusted Per Share Value based on latest NOSH - 145,055
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 23.80 22.64 20.87 20.55 19.63 19.25 20.32 11.06%
EPS 3.10 3.33 3.43 3.17 2.44 2.90 3.10 0.00%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.1837 0.1778 0.1724 0.1357 0.13 0.1267 0.119 33.39%
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 1.59 1.81 1.88 1.70 1.60 2.12 2.95 -
P/RPS 1.25 1.50 1.69 1.46 1.45 1.99 2.50 -36.87%
P/EPS 9.61 10.18 10.27 9.47 11.68 13.25 16.39 -29.83%
EY 10.40 9.83 9.73 10.56 8.56 7.55 6.10 42.48%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 1.62 1.91 2.04 2.21 2.19 3.03 4.28 -47.52%
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/12/12 28/09/12 29/06/12 29/03/12 30/12/11 29/09/11 28/06/11 -
Price 1.60 1.63 1.73 1.86 1.45 1.52 2.15 -
P/RPS 1.26 1.35 1.55 1.60 1.32 1.43 1.83 -21.93%
P/EPS 9.67 9.16 9.45 10.36 10.58 9.50 11.94 -13.05%
EY 10.34 10.91 10.58 9.66 9.45 10.53 8.37 15.05%
DY 0.00 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 1.63 1.72 1.88 2.42 1.99 2.17 3.12 -35.00%

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 ⃤ & 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