[CYPARK] YoY TTM Result on 31-Oct-2013 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- 12.17%
YoY- 39.38%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 282,928 251,853 237,655 220,665 195,801 161,221 81,390 23.05%
PBT 60,079 50,871 42,999 43,082 34,337 27,642 15,395 25.44%
Tax -8,366 -7,355 -3,057 -7,158 -8,561 -7,356 -5,242 8.09%
NP 51,713 43,516 39,942 35,924 25,776 20,286 10,153 31.13%
-
NP to SH 51,713 43,516 39,942 35,924 25,774 20,286 10,153 31.13%
-
Tax Rate 13.92% 14.46% 7.11% 16.61% 24.93% 26.61% 34.05% -
Total Cost 231,215 208,337 197,713 184,741 170,025 140,935 71,237 21.65%
-
Net Worth 435,507 331,718 267,333 164,728 151,047 100,131 80,760 32.39%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 435,507 331,718 267,333 164,728 151,047 100,131 80,760 32.39%
NOSH 250,291 209,948 184,367 164,728 154,130 137,166 134,600 10.88%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 18.28% 17.28% 16.81% 16.28% 13.16% 12.58% 12.47% -
ROE 11.87% 13.12% 14.94% 21.81% 17.06% 20.26% 12.57% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 113.04 119.96 128.90 133.96 127.04 117.54 60.47 10.97%
EPS 20.66 20.73 21.66 21.81 16.72 14.79 7.54 18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.58 1.45 1.00 0.98 0.73 0.60 19.39%
Adjusted Per Share Value based on latest NOSH - 164,728
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 34.38 30.61 28.88 26.82 23.80 19.59 9.89 23.05%
EPS 6.28 5.29 4.85 4.37 3.13 2.47 1.23 31.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.4031 0.3249 0.2002 0.1836 0.1217 0.0981 32.40%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.23 1.76 2.60 2.12 1.59 1.60 1.08 -
P/RPS 1.97 1.47 2.02 1.58 1.25 1.36 1.79 1.60%
P/EPS 10.79 8.49 12.00 9.72 9.51 10.82 14.32 -4.60%
EY 9.27 11.78 8.33 10.29 10.52 9.24 6.98 4.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.11 1.79 2.12 1.62 2.19 1.80 -5.51%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 2.08 1.85 2.15 2.55 1.60 1.45 0.00 -
P/RPS 1.84 1.54 1.67 1.90 1.26 1.23 0.00 -
P/EPS 10.07 8.93 9.92 11.69 9.57 9.80 0.00 -
EY 9.93 11.20 10.08 8.55 10.45 10.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.17 1.48 2.55 1.63 1.99 0.00 -

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