[CYPARK] QoQ TTM Result on 31-Jan-2014 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- 3.15%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 237,655 244,948 230,836 221,158 220,665 219,993 220,142 5.22%
PBT 42,999 46,969 45,884 44,129 43,082 37,882 34,664 15.40%
Tax -3,057 -4,510 -5,708 -7,072 -7,158 -5,856 -6,062 -36.56%
NP 39,942 42,459 40,176 37,057 35,924 32,026 28,602 24.86%
-
NP to SH 39,942 42,459 40,176 37,057 35,924 32,026 28,602 24.86%
-
Tax Rate 7.11% 9.60% 12.44% 16.03% 16.61% 15.46% 17.49% -
Total Cost 197,713 202,489 190,660 184,101 184,741 187,967 191,540 2.13%
-
Net Worth 267,333 248,338 242,449 227,306 164,728 186,621 169,632 35.31%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 267,333 248,338 242,449 227,306 164,728 186,621 169,632 35.31%
NOSH 184,367 181,268 179,592 178,981 164,728 160,880 160,030 9.86%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 16.81% 17.33% 17.40% 16.76% 16.28% 14.56% 12.99% -
ROE 14.94% 17.10% 16.57% 16.30% 21.81% 17.16% 16.86% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 128.90 135.13 128.53 123.56 133.96 136.74 137.56 -4.23%
EPS 21.66 23.42 22.37 20.70 21.81 19.91 17.87 13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.37 1.35 1.27 1.00 1.16 1.06 23.15%
Adjusted Per Share Value based on latest NOSH - 178,981
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 28.88 29.77 28.05 26.88 26.82 26.74 26.75 5.22%
EPS 4.85 5.16 4.88 4.50 4.37 3.89 3.48 24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3249 0.3018 0.2947 0.2763 0.2002 0.2268 0.2062 35.29%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 2.60 2.74 2.90 2.16 2.12 2.02 1.73 -
P/RPS 2.02 2.03 2.26 1.75 1.58 1.48 1.26 36.86%
P/EPS 12.00 11.70 12.96 10.43 9.72 10.15 9.68 15.35%
EY 8.33 8.55 7.71 9.59 10.29 9.85 10.33 -13.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.00 2.15 1.70 2.12 1.74 1.63 6.42%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/12/14 29/09/14 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.15 2.65 2.79 2.79 2.55 2.02 1.99 -
P/RPS 1.67 1.96 2.17 2.26 1.90 1.48 1.45 9.84%
P/EPS 9.92 11.31 12.47 13.48 11.69 10.15 11.13 -7.36%
EY 10.08 8.84 8.02 7.42 8.55 9.85 8.98 7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.93 2.07 2.20 2.55 1.74 1.88 -14.70%

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