[CYPARK] QoQ TTM Result on 31-Jul-2012 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 6.15%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 220,142 204,505 195,801 182,430 163,814 161,156 161,221 23.10%
PBT 34,664 32,570 34,337 31,372 30,546 27,825 27,642 16.30%
Tax -6,062 -6,708 -8,561 -8,214 -8,730 -7,577 -7,356 -12.11%
NP 28,602 25,862 25,776 23,158 21,816 20,248 20,286 25.76%
-
NP to SH 28,602 25,862 25,774 23,156 21,814 20,246 20,286 25.76%
-
Tax Rate 17.49% 20.60% 24.93% 26.18% 28.58% 27.23% 26.61% -
Total Cost 191,540 178,643 170,025 159,272 141,998 140,908 140,935 22.71%
-
Net Worth 169,632 159,782 151,047 146,318 141,916 111,692 100,131 42.15%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 169,632 159,782 151,047 146,318 141,916 111,692 100,131 42.15%
NOSH 160,030 159,782 154,130 154,019 154,257 145,055 137,166 10.83%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 12.99% 12.65% 13.16% 12.69% 13.32% 12.56% 12.58% -
ROE 16.86% 16.19% 17.06% 15.83% 15.37% 18.13% 20.26% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 137.56 127.99 127.04 118.45 106.20 111.10 117.54 11.06%
EPS 17.87 16.19 16.72 15.03 14.14 13.96 14.79 13.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.00 0.98 0.95 0.92 0.77 0.73 28.25%
Adjusted Per Share Value based on latest NOSH - 154,019
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 26.75 24.85 23.80 22.17 19.91 19.59 19.59 23.10%
EPS 3.48 3.14 3.13 2.81 2.65 2.46 2.47 25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.1942 0.1836 0.1778 0.1725 0.1357 0.1217 42.16%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 1.73 1.56 1.59 1.81 1.88 1.70 1.60 -
P/RPS 1.26 1.22 1.25 1.53 1.77 1.53 1.36 -4.96%
P/EPS 9.68 9.64 9.51 12.04 13.29 12.18 10.82 -7.15%
EY 10.33 10.38 10.52 8.31 7.52 8.21 9.24 7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.56 1.62 1.91 2.04 2.21 2.19 -17.88%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 29/03/12 30/12/11 -
Price 1.99 1.62 1.60 1.63 1.73 1.86 1.45 -
P/RPS 1.45 1.27 1.26 1.38 1.63 1.67 1.23 11.60%
P/EPS 11.13 10.01 9.57 10.84 12.23 13.33 9.80 8.86%
EY 8.98 9.99 10.45 9.22 8.17 7.50 10.20 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.62 1.63 1.72 1.88 2.42 1.99 -3.72%

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