[CYPARK] QoQ Cumulative Quarter Result on 31-Jan-2017 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- -78.08%
YoY- 11.06%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 301,684 237,505 162,409 78,484 282,929 215,330 145,163 62.63%
PBT 69,590 48,382 28,792 14,474 60,080 45,995 30,255 73.98%
Tax -11,987 -8,934 -5,848 -3,136 -8,367 -7,217 -4,780 84.27%
NP 57,603 39,448 22,944 11,338 51,713 38,778 25,475 72.01%
-
NP to SH 57,603 39,448 22,944 11,338 51,713 38,778 25,475 72.01%
-
Tax Rate 17.23% 18.47% 20.31% 21.67% 13.93% 15.69% 15.80% -
Total Cost 244,081 198,057 139,465 67,146 231,216 176,552 119,688 60.60%
-
Net Worth 496,663 536,102 467,986 453,013 435,507 421,174 417,949 12.15%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 13,312 14,907 - - 12,514 12,460 12,438 4.61%
Div Payout % 23.11% 37.79% - - 24.20% 32.13% 48.83% -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 496,663 536,102 467,986 453,013 435,507 421,174 417,949 12.15%
NOSH 260,993 286,686 252,965 253,080 252,938 249,215 248,779 3.23%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 19.09% 16.61% 14.13% 14.45% 18.28% 18.01% 17.55% -
ROE 11.60% 7.36% 4.90% 2.50% 11.87% 9.21% 6.10% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 117.84 82.84 64.20 31.01 113.04 86.40 58.35 59.56%
EPS 22.50 13.76 9.07 4.48 20.66 15.56 10.24 68.77%
DPS 5.20 5.20 0.00 0.00 5.00 5.00 5.00 2.64%
NAPS 1.94 1.87 1.85 1.79 1.74 1.69 1.68 10.03%
Adjusted Per Share Value based on latest NOSH - 253,080
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 36.66 28.86 19.74 9.54 34.38 26.17 17.64 62.63%
EPS 7.00 4.79 2.79 1.38 6.28 4.71 3.10 71.86%
DPS 1.62 1.81 0.00 0.00 1.52 1.51 1.51 4.78%
NAPS 0.6036 0.6515 0.5688 0.5506 0.5293 0.5119 0.5079 12.16%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 2.65 2.52 2.40 2.24 2.23 2.00 2.00 -
P/RPS 2.25 3.04 3.74 7.22 1.97 2.31 3.43 -24.44%
P/EPS 11.78 18.31 26.46 50.00 10.79 12.85 19.53 -28.54%
EY 8.49 5.46 3.78 2.00 9.27 7.78 5.12 39.96%
DY 1.96 2.06 0.00 0.00 2.24 2.50 2.50 -14.93%
P/NAPS 1.37 1.35 1.30 1.25 1.28 1.18 1.19 9.81%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/12/17 29/09/17 30/06/17 30/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.37 2.55 2.69 2.25 2.08 2.03 1.95 -
P/RPS 2.01 3.08 4.19 7.26 1.84 2.35 3.34 -28.65%
P/EPS 10.53 18.53 29.66 50.22 10.07 13.05 19.04 -32.55%
EY 9.49 5.40 3.37 1.99 9.93 7.67 5.25 48.23%
DY 2.19 2.04 0.00 0.00 2.40 2.46 2.56 -9.85%
P/NAPS 1.22 1.36 1.45 1.26 1.20 1.20 1.16 3.40%

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