[CYPARK] QoQ TTM Result on 31-Jul-2013 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 11.97%
YoY- 38.31%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 230,836 221,158 220,665 219,993 220,142 204,505 195,801 11.63%
PBT 45,884 44,129 43,082 37,882 34,664 32,570 34,337 21.38%
Tax -5,708 -7,072 -7,158 -5,856 -6,062 -6,708 -8,561 -23.73%
NP 40,176 37,057 35,924 32,026 28,602 25,862 25,776 34.54%
-
NP to SH 40,176 37,057 35,924 32,026 28,602 25,862 25,774 34.54%
-
Tax Rate 12.44% 16.03% 16.61% 15.46% 17.49% 20.60% 24.93% -
Total Cost 190,660 184,101 184,741 187,967 191,540 178,643 170,025 7.95%
-
Net Worth 242,449 227,306 164,728 186,621 169,632 159,782 151,047 37.20%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 242,449 227,306 164,728 186,621 169,632 159,782 151,047 37.20%
NOSH 179,592 178,981 164,728 160,880 160,030 159,782 154,130 10.76%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 17.40% 16.76% 16.28% 14.56% 12.99% 12.65% 13.16% -
ROE 16.57% 16.30% 21.81% 17.16% 16.86% 16.19% 17.06% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 128.53 123.56 133.96 136.74 137.56 127.99 127.04 0.78%
EPS 22.37 20.70 21.81 19.91 17.87 16.19 16.72 21.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.27 1.00 1.16 1.06 1.00 0.98 23.87%
Adjusted Per Share Value based on latest NOSH - 160,880
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 28.05 26.88 26.82 26.74 26.75 24.85 23.80 11.60%
EPS 4.88 4.50 4.37 3.89 3.48 3.14 3.13 34.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2947 0.2763 0.2002 0.2268 0.2062 0.1942 0.1836 37.20%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 2.90 2.16 2.12 2.02 1.73 1.56 1.59 -
P/RPS 2.26 1.75 1.58 1.48 1.26 1.22 1.25 48.57%
P/EPS 12.96 10.43 9.72 10.15 9.68 9.64 9.51 22.98%
EY 7.71 9.59 10.29 9.85 10.33 10.38 10.52 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.70 2.12 1.74 1.63 1.56 1.62 20.82%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/06/14 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.79 2.79 2.55 2.02 1.99 1.62 1.60 -
P/RPS 2.17 2.26 1.90 1.48 1.45 1.27 1.26 43.82%
P/EPS 12.47 13.48 11.69 10.15 11.13 10.01 9.57 19.35%
EY 8.02 7.42 8.55 9.85 8.98 9.99 10.45 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.20 2.55 1.74 1.88 1.62 1.63 17.32%

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