Highlights

[CYPARK] YoY Quarter Result on 2017-04-30 [#2]

Stock [CYPARK]: CYPARK RESOURCES BERHAD
Announcement Date 30-Jun-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2017
Quarter 30-Apr-2017  [#2]
Profit Trend QoQ -     2.37%    YoY -     -23.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 83,925 76,371 74,747 68,917 59,239 43,602 40,978 12.68%
  YoY % 9.89% 2.17% 8.46% 16.34% 35.86% 6.40% -
  Horiz. % 204.81% 186.37% 182.41% 168.18% 144.56% 106.40% 100.00%
PBT 14,319 18,305 16,123 14,182 12,427 10,333 7,808 10.63%
  YoY % -21.78% 13.53% 13.69% 14.12% 20.27% 32.34% -
  Horiz. % 183.39% 234.44% 206.49% 181.63% 159.16% 132.34% 100.00%
Tax -2,712 -3,039 -1,577 -533 -1,897 -2,543 -1,586 9.34%
  YoY % 10.76% -92.71% -195.87% 71.90% 25.40% -60.34% -
  Horiz. % 171.00% 191.61% 99.43% 33.61% 119.61% 160.34% 100.00%
NP 11,607 15,266 14,546 13,649 10,530 7,790 6,222 10.94%
  YoY % -23.97% 4.95% 6.57% 29.62% 35.17% 25.20% -
  Horiz. % 186.55% 245.36% 233.78% 219.37% 169.24% 125.20% 100.00%
NP to SH 11,607 15,266 14,546 13,649 10,530 7,790 6,222 10.94%
  YoY % -23.97% 4.95% 6.57% 29.62% 35.17% 25.20% -
  Horiz. % 186.55% 245.36% 233.78% 219.37% 169.24% 125.20% 100.00%
Tax Rate 18.94 % 16.60 % 9.78 % 3.76 % 15.27 % 24.61 % 20.31 % -1.16%
  YoY % 14.10% 69.73% 160.11% -75.38% -37.95% 21.17% -
  Horiz. % 93.25% 81.73% 48.15% 18.51% 75.18% 121.17% 100.00%
Total Cost 72,318 61,105 60,201 55,268 48,709 35,812 34,756 12.98%
  YoY % 18.35% 1.50% 8.93% 13.47% 36.01% 3.04% -
  Horiz. % 208.07% 175.81% 173.21% 159.02% 140.15% 103.04% 100.00%
Net Worth 467,820 417,701 312,410 242,449 169,632 141,916 107,329 27.78%
  YoY % 12.00% 33.70% 28.86% 42.93% 19.53% 32.23% -
  Horiz. % 435.87% 389.18% 291.08% 225.89% 158.05% 132.23% 100.00%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 467,820 417,701 312,410 242,449 169,632 141,916 107,329 27.78%
  YoY % 12.00% 33.70% 28.86% 42.93% 19.53% 32.23% -
  Horiz. % 435.87% 389.18% 291.08% 225.89% 158.05% 132.23% 100.00%
NOSH 252,875 248,631 198,987 179,592 160,030 154,257 155,550 8.43%
  YoY % 1.71% 24.95% 10.80% 12.22% 3.74% -0.83% -
  Horiz. % 162.57% 159.84% 127.93% 115.46% 102.88% 99.17% 100.00%
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 13.83 % 19.99 % 19.46 % 19.80 % 17.78 % 17.87 % 15.18 % -1.54%
  YoY % -30.82% 2.72% -1.72% 11.36% -0.50% 17.72% -
  Horiz. % 91.11% 131.69% 128.19% 130.43% 117.13% 117.72% 100.00%
ROE 2.48 % 3.65 % 4.66 % 5.63 % 6.21 % 5.49 % 5.80 % -13.19%
  YoY % -32.05% -21.67% -17.23% -9.34% 13.11% -5.34% -
  Horiz. % 42.76% 62.93% 80.34% 97.07% 107.07% 94.66% 100.00%
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 33.19 30.72 37.56 38.37 37.02 28.27 26.34 3.92%
  YoY % 8.04% -18.21% -2.11% 3.65% 30.95% 7.33% -
  Horiz. % 126.01% 116.63% 142.60% 145.67% 140.55% 107.33% 100.00%
EPS 4.59 6.14 7.31 7.60 6.58 5.05 4.00 2.32%
  YoY % -25.24% -16.01% -3.82% 15.50% 30.30% 26.25% -
  Horiz. % 114.75% 153.50% 182.75% 190.00% 164.50% 126.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8500 1.6800 1.5700 1.3500 1.0600 0.9200 0.6900 17.85%
  YoY % 10.12% 7.01% 16.30% 27.36% 15.22% 33.33% -
  Horiz. % 268.12% 243.48% 227.54% 195.65% 153.62% 133.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 260,993
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 32.16 29.26 28.64 26.41 22.70 16.71 15.70 12.68%
  YoY % 9.91% 2.16% 8.44% 16.34% 35.85% 6.43% -
  Horiz. % 204.84% 186.37% 182.42% 168.22% 144.59% 106.43% 100.00%
EPS 4.45 5.85 5.57 5.23 4.03 2.98 2.38 10.98%
  YoY % -23.93% 5.03% 6.50% 29.78% 35.23% 25.21% -
  Horiz. % 186.97% 245.80% 234.03% 219.75% 169.33% 125.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7925 1.6004 1.1970 0.9289 0.6499 0.5438 0.4112 27.78%
  YoY % 12.00% 33.70% 28.86% 42.93% 19.51% 32.25% -
  Horiz. % 435.92% 389.20% 291.10% 225.90% 158.05% 132.25% 100.00%
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 2.4000 2.0000 1.8700 2.9000 1.7300 1.8800 2.9500 -
P/RPS 7.23 6.51 4.98 7.56 4.67 6.65 11.20 -7.03%
  YoY % 11.06% 30.72% -34.13% 61.88% -29.77% -40.62% -
  Horiz. % 64.55% 58.12% 44.46% 67.50% 41.70% 59.38% 100.00%
P/EPS 52.29 32.57 25.58 38.16 26.29 37.23 73.75 -5.57%
  YoY % 60.55% 27.33% -32.97% 45.15% -29.38% -49.52% -
  Horiz. % 70.90% 44.16% 34.68% 51.74% 35.65% 50.48% 100.00%
EY 1.91 3.07 3.91 2.62 3.80 2.69 1.36 5.82%
  YoY % -37.79% -21.48% 49.24% -31.05% 41.26% 97.79% -
  Horiz. % 140.44% 225.74% 287.50% 192.65% 279.41% 197.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.30 1.19 1.19 2.15 1.63 2.04 4.28 -18.00%
  YoY % 9.24% 0.00% -44.65% 31.90% -20.10% -52.34% -
  Horiz. % 30.37% 27.80% 27.80% 50.23% 38.08% 47.66% 100.00%
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 2.6900 1.9500 1.6900 2.7900 1.9900 1.7300 2.1500 -
P/RPS 8.11 6.35 4.50 7.27 5.38 6.12 8.16 -0.10%
  YoY % 27.72% 41.11% -38.10% 35.13% -12.09% -25.00% -
  Horiz. % 99.39% 77.82% 55.15% 89.09% 65.93% 75.00% 100.00%
P/EPS 58.61 31.76 23.12 36.71 30.24 34.26 53.75 1.45%
  YoY % 84.54% 37.37% -37.02% 21.40% -11.73% -36.26% -
  Horiz. % 109.04% 59.09% 43.01% 68.30% 56.26% 63.74% 100.00%
EY 1.71 3.15 4.33 2.72 3.31 2.92 1.86 -1.39%
  YoY % -45.71% -27.25% 59.19% -17.82% 13.36% 56.99% -
  Horiz. % 91.94% 169.35% 232.80% 146.24% 177.96% 156.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.45 1.16 1.08 2.07 1.88 1.88 3.12 -11.98%
  YoY % 25.00% 7.41% -47.83% 10.11% 0.00% -39.74% -
  Horiz. % 46.47% 37.18% 34.62% 66.35% 60.26% 60.26% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

378  338  534  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.615-0.035 
 UMWOG 0.345-0.005 
 TRIVE-WB 0.045+0.005 
 TRIVE 0.16+0.03 
 KNM 0.2850.00 
 HUAAN 0.23-0.005 
 SUMATEC 0.06-0.005 
 ALAM 0.21-0.005 
 MLAB 0.10+0.005 
 BORNOIL 0.0950.00 
Partners & Brokers