[CYPARK] YoY Cumulative Quarter Result on 31-Jul-2015 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 53.05%
YoY- 5.37%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 258,229 237,505 215,330 196,113 189,319 163,898 139,706 10.77%
PBT 62,206 48,382 45,995 40,351 35,150 31,263 27,519 14.55%
Tax -11,986 -8,934 -7,217 -5,024 -1,623 -4,272 -6,975 9.43%
NP 50,220 39,448 38,778 35,327 33,527 26,991 20,544 16.05%
-
NP to SH 50,220 39,448 38,778 35,327 33,527 26,991 20,544 16.05%
-
Tax Rate 19.27% 18.47% 15.69% 12.45% 4.62% 13.66% 25.35% -
Total Cost 208,009 198,057 176,552 160,786 155,792 136,907 119,162 9.72%
-
Net Worth 552,788 536,102 421,174 315,491 248,281 186,811 146,302 24.78%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - 14,907 12,460 - - - - -
Div Payout % - 37.79% 32.13% - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 552,788 536,102 421,174 315,491 248,281 186,811 146,302 24.78%
NOSH 299,723 286,686 249,215 200,949 181,227 161,044 154,002 11.73%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 19.45% 16.61% 18.01% 18.01% 17.71% 16.47% 14.71% -
ROE 9.08% 7.36% 9.21% 11.20% 13.50% 14.45% 14.04% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 97.63 82.84 86.40 97.59 104.47 101.77 90.72 1.23%
EPS 18.99 13.76 15.56 17.58 18.50 16.76 13.34 6.05%
DPS 0.00 5.20 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 1.87 1.69 1.57 1.37 1.16 0.95 14.03%
Adjusted Per Share Value based on latest NOSH - 201,067
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 31.38 28.86 26.17 23.83 23.01 19.92 16.98 10.77%
EPS 6.10 4.79 4.71 4.29 4.07 3.28 2.50 16.02%
DPS 0.00 1.81 1.51 0.00 0.00 0.00 0.00 -
NAPS 0.6718 0.6515 0.5119 0.3834 0.3017 0.227 0.1778 24.78%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 2.40 2.52 2.00 1.77 2.74 2.02 1.81 -
P/RPS 2.46 3.04 2.31 1.81 2.62 1.98 2.00 3.50%
P/EPS 12.64 18.31 12.85 10.07 14.81 12.05 13.57 -1.17%
EY 7.91 5.46 7.78 9.93 6.75 8.30 7.37 1.18%
DY 0.00 2.06 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.35 1.18 1.13 2.00 1.74 1.91 -8.10%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 29/09/14 30/09/13 28/09/12 -
Price 2.40 2.55 2.03 1.70 2.65 2.02 1.63 -
P/RPS 2.46 3.08 2.35 1.74 2.54 1.98 1.80 5.34%
P/EPS 12.64 18.53 13.05 9.67 14.32 12.05 12.22 0.56%
EY 7.91 5.40 7.67 10.34 6.98 8.30 8.18 -0.55%
DY 0.00 2.04 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.36 1.20 1.08 1.93 1.74 1.72 -6.48%

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