[CYPARK] QoQ Annualized Quarter Result on 31-Jan-2017 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- -12.3%
YoY- 11.06%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 301,684 316,673 324,818 313,936 282,929 287,106 290,326 2.58%
PBT 69,590 64,509 57,584 57,896 60,080 61,326 60,510 9.74%
Tax -11,987 -11,912 -11,696 -12,544 -8,367 -9,622 -9,560 16.23%
NP 57,603 52,597 45,888 45,352 51,713 51,704 50,950 8.50%
-
NP to SH 57,603 52,597 45,888 45,352 51,713 51,704 50,950 8.50%
-
Tax Rate 17.23% 18.47% 20.31% 21.67% 13.93% 15.69% 15.80% -
Total Cost 244,081 264,076 278,930 268,584 231,216 235,402 239,376 1.30%
-
Net Worth 496,663 536,102 467,986 453,013 435,507 421,174 417,949 12.15%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 13,312 19,876 - - 12,514 16,614 24,877 -34.01%
Div Payout % 23.11% 37.79% - - 24.20% 32.13% 48.83% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 496,663 536,102 467,986 453,013 435,507 421,174 417,949 12.15%
NOSH 260,993 286,686 252,965 253,080 252,938 249,215 248,779 3.23%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 19.09% 16.61% 14.13% 14.45% 18.28% 18.01% 17.55% -
ROE 11.60% 9.81% 9.81% 10.01% 11.87% 12.28% 12.19% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 117.84 110.46 128.40 124.05 113.04 115.20 116.70 0.64%
EPS 22.50 18.35 18.14 17.92 20.66 20.75 20.48 6.45%
DPS 5.20 6.93 0.00 0.00 5.00 6.67 10.00 -35.25%
NAPS 1.94 1.87 1.85 1.79 1.74 1.69 1.68 10.03%
Adjusted Per Share Value based on latest NOSH - 253,080
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 36.66 38.49 39.48 38.15 34.38 34.89 35.28 2.58%
EPS 7.00 6.39 5.58 5.51 6.28 6.28 6.19 8.51%
DPS 1.62 2.42 0.00 0.00 1.52 2.02 3.02 -33.90%
NAPS 0.6036 0.6515 0.5688 0.5506 0.5293 0.5119 0.5079 12.16%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.65 2.52 2.40 2.24 2.23 2.00 2.00 -
P/RPS 2.25 2.28 1.87 1.81 1.97 1.74 1.71 20.01%
P/EPS 11.78 13.74 13.23 12.50 10.79 9.64 9.77 13.24%
EY 8.49 7.28 7.56 8.00 9.27 10.37 10.24 -11.71%
DY 1.96 2.75 0.00 0.00 2.24 3.33 5.00 -46.34%
P/NAPS 1.37 1.35 1.30 1.25 1.28 1.18 1.19 9.81%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/12/17 29/09/17 30/06/17 30/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.37 2.55 2.69 2.25 2.08 2.03 1.95 -
P/RPS 2.01 2.31 2.09 1.81 1.84 1.76 1.67 13.11%
P/EPS 10.53 13.90 14.83 12.56 10.07 9.78 9.52 6.93%
EY 9.49 7.19 6.74 7.96 9.93 10.22 10.50 -6.50%
DY 2.19 2.72 0.00 0.00 2.40 3.28 5.13 -43.21%
P/NAPS 1.22 1.36 1.45 1.26 1.20 1.20 1.16 3.40%

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