[CYPARK] QoQ TTM Result on 31-Jan-2018 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- 1.6%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 337,885 322,410 322,377 307,226 301,685 305,104 300,175 8.18%
PBT 85,459 83,413 79,585 70,404 69,590 61,106 57,255 30.51%
Tax -15,056 -15,038 -13,921 -11,881 -11,986 -9,756 -9,106 39.69%
NP 70,403 68,375 65,664 58,523 57,604 51,350 48,149 28.73%
-
NP to SH 70,404 68,376 65,665 58,524 57,604 51,350 48,149 28.73%
-
Tax Rate 17.62% 18.03% 17.49% 16.88% 17.22% 15.97% 15.90% -
Total Cost 267,482 254,035 256,713 248,703 244,081 253,754 252,026 4.03%
-
Net Worth 590,517 552,788 538,231 526,961 496,663 535,806 467,820 16.74%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 590,517 552,788 538,231 526,961 496,663 535,806 467,820 16.74%
NOSH 299,812 299,723 261,412 261,209 260,993 286,527 252,875 11.98%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 20.84% 21.21% 20.37% 19.05% 19.09% 16.83% 16.04% -
ROE 11.92% 12.37% 12.20% 11.11% 11.60% 9.58% 10.29% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 123.59 121.90 123.39 116.02 117.84 106.48 118.70 2.72%
EPS 25.75 25.85 25.13 22.10 22.50 17.92 19.04 22.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.09 2.06 1.99 1.94 1.87 1.85 10.84%
Adjusted Per Share Value based on latest NOSH - 261,209
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 41.06 39.18 39.18 37.34 36.66 37.08 36.48 8.18%
EPS 8.56 8.31 7.98 7.11 7.00 6.24 5.85 28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7177 0.6718 0.6541 0.6404 0.6036 0.6512 0.5686 16.74%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 2.54 2.40 2.49 2.65 2.65 2.52 2.40 -
P/RPS 2.06 1.97 2.02 2.28 2.25 2.37 2.02 1.31%
P/EPS 9.86 9.28 9.91 11.99 11.78 14.06 12.60 -15.04%
EY 10.14 10.77 10.09 8.34 8.49 7.11 7.93 17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 1.21 1.33 1.37 1.35 1.30 -6.23%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.58 2.40 2.29 2.54 2.37 2.55 2.69 -
P/RPS 1.28 1.97 1.86 2.19 2.01 2.39 2.27 -31.67%
P/EPS 6.14 9.28 9.11 11.49 10.53 14.23 14.13 -42.54%
EY 16.30 10.77 10.97 8.70 9.49 7.03 7.08 74.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.15 1.11 1.28 1.22 1.36 1.45 -36.63%

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