[CYPARK] YoY Cumulative Quarter Result on 30-Apr-2014 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 176.53%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 162,409 145,163 134,669 120,381 110,210 85,869 83,586 11.69%
PBT 28,792 30,255 25,832 22,276 19,474 18,948 16,088 10.17%
Tax -5,848 -4,780 -2,750 -895 -2,345 -4,843 -3,315 9.91%
NP 22,944 25,475 23,082 21,381 17,129 14,105 12,773 10.24%
-
NP to SH 22,944 25,475 23,082 21,381 17,129 14,105 12,773 10.24%
-
Tax Rate 20.31% 15.80% 10.65% 4.02% 12.04% 25.56% 20.61% -
Total Cost 139,465 119,688 111,587 99,000 93,081 71,764 70,813 11.94%
-
Net Worth 467,986 417,949 312,402 242,557 169,530 141,820 97,926 29.75%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - 12,438 - - - - - -
Div Payout % - 48.83% - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 467,986 417,949 312,402 242,557 169,530 141,820 97,926 29.75%
NOSH 252,965 248,779 198,982 179,672 159,934 154,153 141,922 10.10%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 14.13% 17.55% 17.14% 17.76% 15.54% 16.43% 15.28% -
ROE 4.90% 6.10% 7.39% 8.81% 10.10% 9.95% 13.04% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 64.20 58.35 67.68 67.00 68.91 55.70 58.90 1.44%
EPS 9.07 10.24 11.60 11.90 10.71 9.15 9.00 0.12%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.68 1.57 1.35 1.06 0.92 0.69 17.84%
Adjusted Per Share Value based on latest NOSH - 179,592
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 19.74 17.64 16.37 14.63 13.39 10.44 10.16 11.69%
EPS 2.79 3.10 2.81 2.60 2.08 1.71 1.55 10.28%
DPS 0.00 1.51 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5688 0.5079 0.3797 0.2948 0.206 0.1724 0.119 29.75%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.40 2.00 1.87 2.90 1.73 1.88 2.95 -
P/RPS 3.74 3.43 2.76 4.33 2.51 3.37 5.01 -4.75%
P/EPS 26.46 19.53 16.12 24.37 16.15 20.55 32.78 -3.50%
EY 3.78 5.12 6.20 4.10 6.19 4.87 3.05 3.63%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 1.19 2.15 1.63 2.04 4.28 -17.99%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 28/06/11 -
Price 2.69 1.95 1.69 2.79 1.99 1.73 2.15 -
P/RPS 4.19 3.34 2.50 4.16 2.89 3.11 3.65 2.32%
P/EPS 29.66 19.04 14.57 23.45 18.58 18.91 23.89 3.66%
EY 3.37 5.25 6.86 4.27 5.38 5.29 4.19 -3.56%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.16 1.08 2.07 1.88 1.88 3.12 -11.97%

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