[CYPARK] YoY TTM Result on 31-Jan-2018 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
31-Jan-2018 [#1]
Profit Trend
QoQ- 1.6%
YoY- 10.75%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 289,603 379,176 342,299 307,226 292,621 260,722 246,113 2.74%
PBT 93,759 121,179 86,894 70,404 62,603 53,112 44,614 13.16%
Tax -21,739 -28,356 -15,740 -11,881 -9,761 -7,923 -3,868 33.30%
NP 72,020 92,823 71,154 58,523 52,842 45,189 40,746 9.94%
-
NP to SH 70,939 92,824 71,154 58,524 52,842 45,189 40,746 9.67%
-
Tax Rate 23.19% 23.40% 18.11% 16.88% 15.59% 14.92% 8.67% -
Total Cost 217,583 286,353 271,145 248,703 239,779 215,533 205,367 0.96%
-
Net Worth 1,004,706 775,952 551,711 526,961 453,013 402,398 295,023 22.63%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,004,706 775,952 551,711 526,961 453,013 402,398 295,023 22.63%
NOSH 487,923 467,441 458,007 261,209 253,080 248,394 196,682 16.33%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 24.87% 24.48% 20.79% 19.05% 18.06% 17.33% 16.56% -
ROE 7.06% 11.96% 12.90% 11.11% 11.66% 11.23% 13.81% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 60.82 81.12 91.20 116.02 115.62 104.96 125.13 -11.31%
EPS 14.90 19.86 18.96 22.10 20.88 18.19 20.72 -5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.11 1.66 1.47 1.99 1.79 1.62 1.50 5.84%
Adjusted Per Share Value based on latest NOSH - 261,209
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 35.20 46.08 41.60 37.34 35.56 31.69 29.91 2.74%
EPS 8.62 11.28 8.65 7.11 6.42 5.49 4.95 9.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.221 0.943 0.6705 0.6404 0.5506 0.489 0.3585 22.63%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 1.35 1.33 1.64 2.65 2.24 1.67 1.85 -
P/RPS 2.22 1.64 1.80 2.28 1.94 1.59 1.48 6.98%
P/EPS 9.06 6.70 8.65 11.99 10.73 9.18 8.93 0.24%
EY 11.04 14.93 11.56 8.34 9.32 10.89 11.20 -0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.80 1.12 1.33 1.25 1.03 1.23 -10.30%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 31/03/21 18/03/20 29/03/19 30/03/18 30/03/17 31/03/16 31/03/15 -
Price 1.30 0.70 1.69 2.54 2.25 1.90 1.79 -
P/RPS 2.14 0.86 1.85 2.19 1.95 1.81 1.43 6.94%
P/EPS 8.73 3.53 8.91 11.49 10.78 10.44 8.64 0.17%
EY 11.46 28.37 11.22 8.70 9.28 9.57 11.57 -0.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.42 1.15 1.28 1.26 1.17 1.19 -10.28%

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