Highlights

[CYPARK] YoY Quarter Result on 2018-01-31 [#1]

Stock [CYPARK]: CYPARK RESOURCES BHD
Announcement Date 30-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Jan-2018  [#1]
Profit Trend QoQ -     -32.48%    YoY -     8.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 84,025 78,484 68,791 59,922 51,464 50,971 42,267 12.12%
  YoY % 7.06% 14.09% 14.80% 16.43% 0.97% 20.59% -
  Horiz. % 198.80% 185.69% 162.75% 141.77% 121.76% 120.59% 100.00%
PBT 15,288 14,474 11,950 9,709 8,094 7,047 8,814 9.60%
  YoY % 5.62% 21.12% 23.08% 19.95% 14.86% -20.05% -
  Horiz. % 173.45% 164.22% 135.58% 110.15% 91.83% 79.95% 100.00%
Tax -3,031 -3,136 -1,741 -1,173 -362 -448 -2,301 4.70%
  YoY % 3.35% -80.13% -48.42% -224.03% 19.20% 80.53% -
  Horiz. % 131.73% 136.29% 75.66% 50.98% 15.73% 19.47% 100.00%
NP 12,257 11,338 10,209 8,536 7,732 6,599 6,513 11.10%
  YoY % 8.11% 11.06% 19.60% 10.40% 17.17% 1.32% -
  Horiz. % 188.19% 174.08% 156.75% 131.06% 118.72% 101.32% 100.00%
NP to SH 12,258 11,338 10,209 8,536 7,732 6,599 6,513 11.10%
  YoY % 8.11% 11.06% 19.60% 10.40% 17.17% 1.32% -
  Horiz. % 188.21% 174.08% 156.75% 131.06% 118.72% 101.32% 100.00%
Tax Rate 19.83 % 21.67 % 14.57 % 12.08 % 4.47 % 6.36 % 26.11 % -4.48%
  YoY % -8.49% 48.73% 20.61% 170.25% -29.72% -75.64% -
  Horiz. % 75.95% 83.00% 55.80% 46.27% 17.12% 24.36% 100.00%
Total Cost 71,768 67,146 58,582 51,386 43,732 44,372 35,754 12.30%
  YoY % 6.88% 14.62% 14.00% 17.50% -1.44% 24.10% -
  Horiz. % 200.73% 187.80% 163.85% 143.72% 122.31% 124.10% 100.00%
Net Worth 526,961 453,013 402,398 295,023 227,306 159,782 111,692 29.48%
  YoY % 16.32% 12.58% 36.40% 29.79% 42.26% 43.05% -
  Horiz. % 471.79% 405.59% 360.27% 264.14% 203.51% 143.05% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 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
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 526,961 453,013 402,398 295,023 227,306 159,782 111,692 29.48%
  YoY % 16.32% 12.58% 36.40% 29.79% 42.26% 43.05% -
  Horiz. % 471.79% 405.59% 360.27% 264.14% 203.51% 143.05% 100.00%
NOSH 264,804 253,080 248,394 196,682 178,981 159,782 145,055 10.54%
  YoY % 4.63% 1.89% 26.29% 9.89% 12.02% 10.15% -
  Horiz. % 182.55% 174.47% 171.24% 135.59% 123.39% 110.15% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 14.59 % 14.45 % 14.84 % 14.25 % 15.02 % 12.95 % 15.41 % -0.91%
  YoY % 0.97% -2.63% 4.14% -5.13% 15.98% -15.96% -
  Horiz. % 94.68% 93.77% 96.30% 92.47% 97.47% 84.04% 100.00%
ROE 2.33 % 2.50 % 2.54 % 2.89 % 3.40 % 4.13 % 5.83 % -14.16%
  YoY % -6.80% -1.57% -12.11% -15.00% -17.68% -29.16% -
  Horiz. % 39.97% 42.88% 43.57% 49.57% 58.32% 70.84% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 31.73 31.01 27.69 30.47 28.75 31.90 29.14 1.43%
  YoY % 2.32% 11.99% -9.12% 5.98% -9.87% 9.47% -
  Horiz. % 108.89% 106.42% 95.02% 104.56% 98.66% 109.47% 100.00%
EPS 4.69 4.48 4.11 4.34 4.32 4.13 4.49 0.73%
  YoY % 4.69% 9.00% -5.30% 0.46% 4.60% -8.02% -
  Horiz. % 104.45% 99.78% 91.54% 96.66% 96.21% 91.98% 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 1.9900 1.7900 1.6200 1.5000 1.2700 1.0000 0.7700 17.13%
  YoY % 11.17% 10.49% 8.00% 18.11% 27.00% 29.87% -
  Horiz. % 258.44% 232.47% 210.39% 194.81% 164.94% 129.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,412
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 32.14 30.02 26.32 22.92 19.69 19.50 16.17 12.12%
  YoY % 7.06% 14.06% 14.83% 16.40% 0.97% 20.59% -
  Horiz. % 198.76% 185.65% 162.77% 141.74% 121.77% 120.59% 100.00%
EPS 4.69 4.34 3.91 3.27 2.96 2.52 2.49 11.12%
  YoY % 8.06% 11.00% 19.57% 10.47% 17.46% 1.20% -
  Horiz. % 188.35% 174.30% 157.03% 131.33% 118.88% 101.20% 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 2.0158 1.7329 1.5393 1.1286 0.8695 0.6112 0.4273 29.47%
  YoY % 16.33% 12.58% 36.39% 29.80% 42.26% 43.04% -
  Horiz. % 471.75% 405.55% 360.24% 264.12% 203.49% 143.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 2.6500 2.2400 1.6700 1.8500 2.1600 1.5600 1.7000 -
P/RPS 8.35 7.22 6.03 6.07 7.51 4.89 5.83 6.16%
  YoY % 15.65% 19.73% -0.66% -19.17% 53.58% -16.12% -
  Horiz. % 143.22% 123.84% 103.43% 104.12% 128.82% 83.88% 100.00%
P/EPS 57.25 50.00 40.63 42.63 50.00 37.77 37.86 7.13%
  YoY % 14.50% 23.06% -4.69% -14.74% 32.38% -0.24% -
  Horiz. % 151.22% 132.07% 107.32% 112.60% 132.07% 99.76% 100.00%
EY 1.75 2.00 2.46 2.35 2.00 2.65 2.64 -6.62%
  YoY % -12.50% -18.70% 4.68% 17.50% -24.53% 0.38% -
  Horiz. % 66.29% 75.76% 93.18% 89.02% 75.76% 100.38% 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 1.33 1.25 1.03 1.23 1.70 1.56 2.21 -8.11%
  YoY % 6.40% 21.36% -16.26% -27.65% 8.97% -29.41% -
  Horiz. % 60.18% 56.56% 46.61% 55.66% 76.92% 70.59% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/03/18 30/03/17 31/03/16 31/03/15 28/03/14 29/03/13 29/03/12 -
Price 2.5400 2.2500 1.9000 1.7900 2.7900 1.6200 1.8600 -
P/RPS 8.00 7.26 6.86 5.88 9.70 5.08 6.38 3.84%
  YoY % 10.19% 5.83% 16.67% -39.38% 90.94% -20.38% -
  Horiz. % 125.39% 113.79% 107.52% 92.16% 152.04% 79.62% 100.00%
P/EPS 54.87 50.22 46.23 41.24 64.58 39.23 41.43 4.79%
  YoY % 9.26% 8.63% 12.10% -36.14% 64.62% -5.31% -
  Horiz. % 132.44% 121.22% 111.59% 99.54% 155.88% 94.69% 100.00%
EY 1.82 1.99 2.16 2.42 1.55 2.55 2.41 -4.57%
  YoY % -8.54% -7.87% -10.74% 56.13% -39.22% 5.81% -
  Horiz. % 75.52% 82.57% 89.63% 100.41% 64.32% 105.81% 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 1.28 1.26 1.17 1.19 2.20 1.62 2.42 -10.06%
  YoY % 1.59% 7.69% -1.68% -45.91% 35.80% -33.06% -
  Horiz. % 52.89% 52.07% 48.35% 49.17% 90.91% 66.94% 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.
 


 

349  1573 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.78-0.01 
 VIZIONE 0.15+0.005 
 SUMATEC 0.075+0.005 
 DAYA 0.035+0.005 
 PUC 0.275+0.01 
 KSTAR-WA 0.08+0.025 
 MMAG-PA 0.080.00 
 COMPUGT 0.0250.00 
 KSTAR 0.14+0.005 
 HIBISCS-WC 0.445-0.005 

TOP ARTICLES

1. 大选投资笑到最后/麦传球 投资把麦●麦传球
2. [转贴] 五月九号后的“大好大坏” - 丘光耀博士 Good Articles to Share
3. Warrants Cheating Traders? O'Mighty Capital Articles Archive
4. CIMB - MQ Research’s Top Pick KL Trader Investment Research Articles
5. OIL ....next target $110 ????? possibleee? read our analysis..... Bull and Bear
Partners & Brokers