[CYPARK] QoQ Annualized Quarter Result on 31-Oct-2011 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Oct-2011 [#4]
Profit Trend
QoQ- -15.72%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 186,274 171,738 169,068 161,531 158,408 167,172 170,432 6.11%
PBT 36,692 37,896 35,256 27,486 31,776 32,176 33,120 7.07%
Tax -9,300 -9,686 -9,204 -7,398 -7,950 -6,630 -6,916 21.85%
NP 27,392 28,210 26,052 20,088 23,825 25,546 26,204 3.00%
-
NP to SH 27,392 28,210 26,052 20,081 23,825 25,546 26,204 3.00%
-
Tax Rate 25.35% 25.56% 26.11% 26.92% 25.02% 20.61% 20.88% -
Total Cost 158,882 143,528 143,016 141,443 134,582 141,626 144,228 6.67%
-
Net Worth 146,302 141,820 111,692 106,988 104,235 97,926 85,162 43.48%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - - - 5,496 - - - -
Div Payout % - - - 27.37% - - - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 146,302 141,820 111,692 106,988 104,235 97,926 85,162 43.48%
NOSH 154,002 154,153 145,055 146,560 148,908 141,922 131,020 11.38%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 14.71% 16.43% 15.41% 12.44% 15.04% 15.28% 15.38% -
ROE 18.72% 19.89% 23.32% 18.77% 22.86% 26.09% 30.77% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 120.96 111.41 116.55 110.21 106.38 117.79 130.08 -4.73%
EPS 17.79 18.30 17.96 13.85 16.00 18.00 20.00 -7.51%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 0.95 0.92 0.77 0.73 0.70 0.69 0.65 28.81%
Adjusted Per Share Value based on latest NOSH - 137,166
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 22.64 20.87 20.55 19.63 19.25 20.32 20.71 6.12%
EPS 3.33 3.43 3.17 2.44 2.90 3.10 3.18 3.12%
DPS 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
NAPS 0.1778 0.1724 0.1357 0.13 0.1267 0.119 0.1035 43.48%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 1.81 1.88 1.70 1.60 2.12 2.95 2.12 -
P/RPS 1.50 1.69 1.46 1.45 1.99 2.50 1.63 -5.39%
P/EPS 10.18 10.27 9.47 11.68 13.25 16.39 10.60 -2.66%
EY 9.83 9.73 10.56 8.56 7.55 6.10 9.43 2.81%
DY 0.00 0.00 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 1.91 2.04 2.21 2.19 3.03 4.28 3.26 -30.00%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 28/09/12 29/06/12 29/03/12 30/12/11 29/09/11 28/06/11 28/03/11 -
Price 1.63 1.73 1.86 1.45 1.52 2.15 2.93 -
P/RPS 1.35 1.55 1.60 1.32 1.43 1.83 2.25 -28.88%
P/EPS 9.16 9.45 10.36 10.58 9.50 11.94 14.65 -26.90%
EY 10.91 10.58 9.66 9.45 10.53 8.37 6.83 36.68%
DY 0.00 0.00 0.00 2.59 0.00 0.00 0.00 -
P/NAPS 1.72 1.88 2.42 1.99 2.17 3.12 4.51 -47.44%

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