[CYPARK] QoQ TTM Result on 31-Jan-2021 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
31-Jan-2021 [#1]
Profit Trend
QoQ- 0.62%
YoY- -23.58%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Revenue 315,323 310,056 299,819 289,603 304,000 322,011 353,499 -7.31%
PBT 96,637 95,188 93,622 93,759 92,684 115,545 120,142 -13.47%
Tax -21,382 -23,143 -22,096 -21,739 -21,021 -27,486 -28,159 -16.72%
NP 75,255 72,045 71,526 72,020 71,663 88,059 91,983 -12.49%
-
NP to SH 75,415 70,996 70,467 70,939 70,505 88,072 91,984 -12.36%
-
Tax Rate 22.13% 24.31% 23.60% 23.19% 22.68% 23.79% 23.44% -
Total Cost 240,068 238,011 228,293 217,583 232,337 233,952 261,516 -5.53%
-
Net Worth 1,027,266 1,076,640 1,058,472 1,004,706 935,628 814,380 797,352 18.34%
Dividend
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Net Worth 1,027,266 1,076,640 1,058,472 1,004,706 935,628 814,380 797,352 18.34%
NOSH 578,061 491,461 490,860 487,923 480,257 465,360 467,441 15.16%
Ratio Analysis
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
NP Margin 23.87% 23.24% 23.86% 24.87% 23.57% 27.35% 26.02% -
ROE 7.34% 6.59% 6.66% 7.06% 7.54% 10.81% 11.54% -
Per Share
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 64.15 64.51 62.60 60.82 65.31 69.20 75.81 -10.50%
EPS 15.34 14.77 14.71 14.90 15.15 18.93 19.73 -15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.24 2.21 2.11 2.01 1.75 1.71 14.27%
Adjusted Per Share Value based on latest NOSH - 487,923
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
RPS 38.32 37.68 36.44 35.20 36.95 39.13 42.96 -7.31%
EPS 9.17 8.63 8.56 8.62 8.57 10.70 11.18 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2485 1.3085 1.2864 1.221 1.1371 0.9897 0.969 18.35%
Price Multiplier on Financial Quarter End Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 -
Price 0.995 0.89 1.32 1.35 0.81 0.935 0.93 -
P/RPS 1.55 1.38 2.11 2.22 1.24 1.35 1.23 16.61%
P/EPS 6.48 6.03 8.97 9.06 5.35 4.94 4.71 23.62%
EY 15.42 16.60 11.15 11.04 18.70 20.24 21.21 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.60 0.64 0.40 0.53 0.54 -7.53%
Price Multiplier on Announcement Date
31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 CAGR
Date 30/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 26/06/20 -
Price 0.895 0.965 0.93 1.30 1.35 0.885 0.985 -
P/RPS 1.40 1.50 1.49 2.14 2.07 1.28 1.30 5.05%
P/EPS 5.83 6.53 6.32 8.73 8.91 4.68 4.99 10.89%
EY 17.14 15.31 15.82 11.46 11.22 21.38 20.03 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.42 0.62 0.67 0.51 0.58 -18.04%

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