[CYPARK] QoQ TTM Result on 30-Apr-2014 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 8.42%
YoY- 40.47%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 246,113 237,655 244,948 230,836 221,158 220,665 219,993 7.74%
PBT 44,614 42,999 46,969 45,884 44,129 43,082 37,882 11.48%
Tax -3,868 -3,057 -4,510 -5,708 -7,072 -7,158 -5,856 -24.09%
NP 40,746 39,942 42,459 40,176 37,057 35,924 32,026 17.36%
-
NP to SH 40,746 39,942 42,459 40,176 37,057 35,924 32,026 17.36%
-
Tax Rate 8.67% 7.11% 9.60% 12.44% 16.03% 16.61% 15.46% -
Total Cost 205,367 197,713 202,489 190,660 184,101 184,741 187,967 6.06%
-
Net Worth 295,023 267,333 248,338 242,449 227,306 164,728 186,621 35.59%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 295,023 267,333 248,338 242,449 227,306 164,728 186,621 35.59%
NOSH 196,682 184,367 181,268 179,592 178,981 164,728 160,880 14.29%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 16.56% 16.81% 17.33% 17.40% 16.76% 16.28% 14.56% -
ROE 13.81% 14.94% 17.10% 16.57% 16.30% 21.81% 17.16% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 125.13 128.90 135.13 128.53 123.56 133.96 136.74 -5.72%
EPS 20.72 21.66 23.42 22.37 20.70 21.81 19.91 2.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.37 1.35 1.27 1.00 1.16 18.63%
Adjusted Per Share Value based on latest NOSH - 179,592
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 29.91 28.88 29.77 28.05 26.88 26.82 26.74 7.73%
EPS 4.95 4.85 5.16 4.88 4.50 4.37 3.89 17.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3585 0.3249 0.3018 0.2947 0.2763 0.2002 0.2268 35.58%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 1.85 2.60 2.74 2.90 2.16 2.12 2.02 -
P/RPS 1.48 2.02 2.03 2.26 1.75 1.58 1.48 0.00%
P/EPS 8.93 12.00 11.70 12.96 10.43 9.72 10.15 -8.16%
EY 11.20 8.33 8.55 7.71 9.59 10.29 9.85 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.79 2.00 2.15 1.70 2.12 1.74 -20.59%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 31/03/15 31/12/14 29/09/14 30/06/14 28/03/14 31/12/13 30/09/13 -
Price 1.79 2.15 2.65 2.79 2.79 2.55 2.02 -
P/RPS 1.43 1.67 1.96 2.17 2.26 1.90 1.48 -2.25%
P/EPS 8.64 9.92 11.31 12.47 13.48 11.69 10.15 -10.15%
EY 11.57 10.08 8.84 8.02 7.42 8.55 9.85 11.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.48 1.93 2.07 2.20 2.55 1.74 -22.32%

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