[CYPARK] QoQ Annualized Quarter Result on 31-Jul-2014 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 4.54%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 269,338 239,688 238,795 252,425 240,762 205,856 220,665 14.25%
PBT 51,664 38,836 42,999 46,866 44,552 32,376 43,082 12.91%
Tax -5,500 -4,692 -3,057 -2,164 -1,790 -1,448 -7,158 -16.14%
NP 46,164 34,144 39,942 44,702 42,762 30,928 35,924 18.25%
-
NP to SH 46,164 34,144 39,942 44,702 42,762 30,928 35,924 18.25%
-
Tax Rate 10.65% 12.08% 7.11% 4.62% 4.02% 4.47% 16.61% -
Total Cost 223,174 205,544 198,853 207,722 198,000 174,928 184,741 13.46%
-
Net Worth 312,402 295,023 266,893 248,281 242,557 227,306 202,861 33.46%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 312,402 295,023 266,893 248,281 242,557 227,306 202,861 33.46%
NOSH 198,982 196,682 184,064 181,227 179,672 178,981 164,927 13.36%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 17.14% 14.25% 16.73% 17.71% 17.76% 15.02% 16.28% -
ROE 14.78% 11.57% 14.97% 18.00% 17.63% 13.61% 17.71% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 135.36 121.87 129.73 139.29 134.00 115.02 133.79 0.78%
EPS 23.20 17.36 21.70 24.67 23.80 17.28 21.79 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.50 1.45 1.37 1.35 1.27 1.23 17.72%
Adjusted Per Share Value based on latest NOSH - 181,268
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 32.73 29.13 29.02 30.68 29.26 25.02 26.82 14.23%
EPS 5.61 4.15 4.85 5.43 5.20 3.76 4.37 18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.3585 0.3244 0.3017 0.2948 0.2763 0.2465 33.48%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.87 1.85 2.60 2.74 2.90 2.16 2.12 -
P/RPS 1.38 1.52 2.00 1.97 2.16 1.88 1.58 -8.65%
P/EPS 8.06 10.66 11.98 11.11 12.18 12.50 9.73 -11.82%
EY 12.41 9.38 8.35 9.00 8.21 8.00 10.27 13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 1.79 2.00 2.15 1.70 1.72 -21.82%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 31/03/15 31/12/14 29/09/14 30/06/14 28/03/14 31/12/13 -
Price 1.69 1.79 2.15 2.65 2.79 2.79 2.55 -
P/RPS 1.25 1.47 1.66 1.90 2.08 2.43 1.91 -24.67%
P/EPS 7.28 10.31 9.91 10.74 11.72 16.15 11.71 -27.22%
EY 13.73 9.70 10.09 9.31 8.53 6.19 8.54 37.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.48 1.93 2.07 2.20 2.07 -35.26%

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