[CYPARK] QoQ Annualized Quarter Result on 31-Jul-2012 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- -2.9%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 220,420 203,884 195,826 186,274 171,738 169,068 161,531 23.04%
PBT 38,948 28,188 34,227 36,692 37,896 35,256 27,486 26.18%
Tax -4,690 -1,792 -8,720 -9,300 -9,686 -9,204 -7,398 -26.22%
NP 34,258 26,396 25,507 27,392 28,210 26,052 20,088 42.78%
-
NP to SH 34,258 26,396 25,507 27,392 28,210 26,052 20,081 42.82%
-
Tax Rate 12.04% 6.36% 25.48% 25.35% 25.56% 26.11% 26.92% -
Total Cost 186,162 177,488 170,319 158,882 143,528 143,016 141,443 20.11%
-
Net Worth 169,530 159,782 151,129 146,302 141,820 111,692 106,988 35.95%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - 5,496 -
Div Payout % - - - - - - 27.37% -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 169,530 159,782 151,129 146,302 141,820 111,692 106,988 35.95%
NOSH 159,934 159,782 154,214 154,002 154,153 145,055 146,560 6.00%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 15.54% 12.95% 13.03% 14.71% 16.43% 15.41% 12.44% -
ROE 20.21% 16.52% 16.88% 18.72% 19.89% 23.32% 18.77% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 137.82 127.60 126.98 120.96 111.41 116.55 110.21 16.08%
EPS 21.42 16.52 16.54 17.79 18.30 17.96 13.85 33.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.06 1.00 0.98 0.95 0.92 0.77 0.73 28.25%
Adjusted Per Share Value based on latest NOSH - 154,019
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 26.79 24.78 23.80 22.64 20.87 20.55 19.63 23.06%
EPS 4.16 3.21 3.10 3.33 3.43 3.17 2.44 42.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 0.206 0.1942 0.1837 0.1778 0.1724 0.1357 0.13 35.95%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.73 1.56 1.59 1.81 1.88 1.70 1.60 -
P/RPS 1.26 1.22 1.25 1.50 1.69 1.46 1.45 -8.94%
P/EPS 8.08 9.44 9.61 10.18 10.27 9.47 11.68 -21.79%
EY 12.38 10.59 10.40 9.83 9.73 10.56 8.56 27.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.34 -
P/NAPS 1.63 1.56 1.62 1.91 2.04 2.21 2.19 -17.88%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 29/03/12 30/12/11 -
Price 1.99 1.62 1.60 1.63 1.73 1.86 1.45 -
P/RPS 1.44 1.27 1.26 1.35 1.55 1.60 1.32 5.97%
P/EPS 9.29 9.81 9.67 9.16 9.45 10.36 10.58 -8.31%
EY 10.76 10.20 10.34 10.91 10.58 9.66 9.45 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.59 -
P/NAPS 1.88 1.62 1.63 1.72 1.88 2.42 1.99 -3.72%

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