[CYPARK] QoQ Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 5.05%
YoY- 31.38%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 240,762 205,856 220,665 218,530 220,420 203,884 195,826 14.80%
PBT 44,552 32,376 43,082 41,684 38,948 28,188 34,227 19.27%
Tax -1,790 -1,448 -7,158 -5,696 -4,690 -1,792 -8,720 -65.30%
NP 42,762 30,928 35,924 35,988 34,258 26,396 25,507 41.25%
-
NP to SH 42,762 30,928 35,924 35,988 34,258 26,396 25,507 41.25%
-
Tax Rate 4.02% 4.47% 16.61% 13.66% 12.04% 6.36% 25.48% -
Total Cost 198,000 174,928 184,741 182,542 186,162 177,488 170,319 10.59%
-
Net Worth 242,557 227,306 202,861 186,811 169,530 159,782 151,129 37.19%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 242,557 227,306 202,861 186,811 169,530 159,782 151,129 37.19%
NOSH 179,672 178,981 164,927 161,044 159,934 159,782 154,214 10.75%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 17.76% 15.02% 16.28% 16.47% 15.54% 12.95% 13.03% -
ROE 17.63% 13.61% 17.71% 19.26% 20.21% 16.52% 16.88% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 134.00 115.02 133.79 135.70 137.82 127.60 126.98 3.66%
EPS 23.80 17.28 21.79 22.35 21.42 16.52 16.54 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.27 1.23 1.16 1.06 1.00 0.98 23.87%
Adjusted Per Share Value based on latest NOSH - 160,880
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 29.26 25.02 26.82 26.56 26.79 24.78 23.80 14.80%
EPS 5.20 3.76 4.37 4.37 4.16 3.21 3.10 41.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2948 0.2763 0.2465 0.227 0.206 0.1942 0.1837 37.18%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.90 2.16 2.12 2.02 1.73 1.56 1.59 -
P/RPS 2.16 1.88 1.58 1.49 1.26 1.22 1.25 44.14%
P/EPS 12.18 12.50 9.73 9.04 8.08 9.44 9.61 17.16%
EY 8.21 8.00 10.27 11.06 12.38 10.59 10.40 -14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.70 1.72 1.74 1.63 1.56 1.62 20.82%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.79 2.55 2.02 1.99 1.62 1.60 -
P/RPS 2.08 2.43 1.91 1.49 1.44 1.27 1.26 39.80%
P/EPS 11.72 16.15 11.71 9.04 9.29 9.81 9.67 13.71%
EY 8.53 6.19 8.54 11.06 10.76 10.20 10.34 -12.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.20 2.07 1.74 1.88 1.62 1.63 17.32%

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