[CYPARK] QoQ Annualized Quarter Result on 31-Jan-2018 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- -14.88%
YoY- 8.11%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 337,884 344,305 366,200 336,100 301,684 316,673 324,818 2.65%
PBT 85,459 82,941 77,576 61,152 69,590 64,509 57,584 30.01%
Tax -15,056 -15,981 -15,566 -12,124 -11,987 -11,912 -11,696 18.28%
NP 70,402 66,960 62,010 49,028 57,603 52,597 45,888 32.91%
-
NP to SH 70,402 66,960 62,012 49,032 57,603 52,597 45,888 32.91%
-
Tax Rate 17.62% 19.27% 20.07% 19.83% 17.23% 18.47% 20.31% -
Total Cost 267,481 277,345 304,190 287,072 244,081 264,076 278,930 -2.74%
-
Net Worth 590,517 552,788 538,231 526,961 496,663 536,102 467,986 16.72%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - 13,312 19,876 - -
Div Payout % - - - - 23.11% 37.79% - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 590,517 552,788 538,231 526,961 496,663 536,102 467,986 16.72%
NOSH 299,812 299,723 261,412 261,209 260,993 286,686 252,965 11.95%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 20.84% 19.45% 16.93% 14.59% 19.09% 16.61% 14.13% -
ROE 11.92% 12.11% 11.52% 9.30% 11.60% 9.81% 9.81% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 123.59 130.18 140.16 126.92 117.84 110.46 128.40 -2.50%
EPS 25.75 25.32 23.74 18.76 22.50 18.35 18.14 26.22%
DPS 0.00 0.00 0.00 0.00 5.20 6.93 0.00 -
NAPS 2.16 2.09 2.06 1.99 1.94 1.87 1.85 10.84%
Adjusted Per Share Value based on latest NOSH - 261,209
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 41.06 41.84 44.51 40.85 36.66 38.49 39.48 2.64%
EPS 8.56 8.14 7.54 5.96 7.00 6.39 5.58 32.90%
DPS 0.00 0.00 0.00 0.00 1.62 2.42 0.00 -
NAPS 0.7177 0.6718 0.6541 0.6404 0.6036 0.6515 0.5688 16.71%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 2.54 2.40 2.49 2.65 2.65 2.52 2.40 -
P/RPS 2.06 1.84 1.78 2.09 2.25 2.28 1.87 6.64%
P/EPS 9.86 9.48 10.49 14.31 11.78 13.74 13.23 -17.75%
EY 10.14 10.55 9.53 6.99 8.49 7.28 7.56 21.55%
DY 0.00 0.00 0.00 0.00 1.96 2.75 0.00 -
P/NAPS 1.18 1.15 1.21 1.33 1.37 1.35 1.30 -6.23%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.58 2.40 2.29 2.54 2.37 2.55 2.69 -
P/RPS 1.28 1.84 1.63 2.00 2.01 2.31 2.09 -27.81%
P/EPS 6.14 9.48 9.65 13.72 10.53 13.90 14.83 -44.36%
EY 16.30 10.55 10.36 7.29 9.49 7.19 6.74 79.88%
DY 0.00 0.00 0.00 0.00 2.19 2.72 0.00 -
P/NAPS 0.73 1.15 1.11 1.28 1.22 1.36 1.45 -36.63%

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