[CYPARK] QoQ TTM Result on 30-Apr-2013 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 10.59%
YoY- 31.12%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 221,158 220,665 219,993 220,142 204,505 195,801 182,430 13.65%
PBT 44,129 43,082 37,882 34,664 32,570 34,337 31,372 25.46%
Tax -7,072 -7,158 -5,856 -6,062 -6,708 -8,561 -8,214 -9.47%
NP 37,057 35,924 32,026 28,602 25,862 25,776 23,158 36.69%
-
NP to SH 37,057 35,924 32,026 28,602 25,862 25,774 23,156 36.69%
-
Tax Rate 16.03% 16.61% 15.46% 17.49% 20.60% 24.93% 26.18% -
Total Cost 184,101 184,741 187,967 191,540 178,643 170,025 159,272 10.11%
-
Net Worth 227,306 164,728 186,621 169,632 159,782 151,047 146,318 34.02%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 227,306 164,728 186,621 169,632 159,782 151,047 146,318 34.02%
NOSH 178,981 164,728 160,880 160,030 159,782 154,130 154,019 10.50%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 16.76% 16.28% 14.56% 12.99% 12.65% 13.16% 12.69% -
ROE 16.30% 21.81% 17.16% 16.86% 16.19% 17.06% 15.83% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 123.56 133.96 136.74 137.56 127.99 127.04 118.45 2.84%
EPS 20.70 21.81 19.91 17.87 16.19 16.72 15.03 23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.00 1.16 1.06 1.00 0.98 0.95 21.28%
Adjusted Per Share Value based on latest NOSH - 160,030
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 26.88 26.82 26.74 26.75 24.85 23.80 22.17 13.66%
EPS 4.50 4.37 3.89 3.48 3.14 3.13 2.81 36.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.2002 0.2268 0.2062 0.1942 0.1836 0.1778 34.05%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.16 2.12 2.02 1.73 1.56 1.59 1.81 -
P/RPS 1.75 1.58 1.48 1.26 1.22 1.25 1.53 9.34%
P/EPS 10.43 9.72 10.15 9.68 9.64 9.51 12.04 -9.10%
EY 9.59 10.29 9.85 10.33 10.38 10.52 8.31 9.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.12 1.74 1.63 1.56 1.62 1.91 -7.45%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.79 2.55 2.02 1.99 1.62 1.60 1.63 -
P/RPS 2.26 1.90 1.48 1.45 1.27 1.26 1.38 38.81%
P/EPS 13.48 11.69 10.15 11.13 10.01 9.57 10.84 15.59%
EY 7.42 8.55 9.85 8.98 9.99 10.45 9.22 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.55 1.74 1.88 1.62 1.63 1.72 17.77%

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