Highlights

[CYPARK] YoY Quarter Result on 2017-10-31 [#4]

Stock [CYPARK]: CYPARK RESOURCES BERHAD
Announcement Date 29-Dec-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2017
Quarter 31-Oct-2017  [#4]
Profit Trend QoQ -     10.00%    YoY -     40.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 64,180 67,599 55,740 49,475 56,768 56,120 42,725 7.01%
  YoY % -5.06% 21.28% 12.66% -12.85% 1.15% 31.35% -
  Horiz. % 150.22% 158.22% 130.46% 115.80% 132.87% 131.35% 100.00%
PBT 21,207 14,085 10,520 7,849 11,819 6,708 3,654 34.02%
  YoY % 50.56% 33.89% 34.03% -33.59% 76.19% 83.58% -
  Horiz. % 580.38% 385.47% 287.90% 214.81% 323.45% 183.58% 100.00%
Tax -3,052 -1,150 -2,353 -1,433 -2,886 -1,745 -1,237 16.23%
  YoY % -165.39% 51.13% -64.20% 50.35% -65.39% -41.07% -
  Horiz. % 246.73% 92.97% 190.22% 115.84% 233.31% 141.07% 100.00%
NP 18,155 12,935 8,167 6,416 8,933 4,963 2,417 39.90%
  YoY % 40.36% 58.38% 27.29% -28.18% 79.99% 105.34% -
  Horiz. % 751.14% 535.17% 337.90% 265.45% 369.59% 205.34% 100.00%
NP to SH 18,155 12,935 8,167 6,416 8,933 4,963 2,417 39.90%
  YoY % 40.36% 58.38% 27.29% -28.18% 79.99% 105.34% -
  Horiz. % 751.14% 535.17% 337.90% 265.45% 369.59% 205.34% 100.00%
Tax Rate 14.39 % 8.16 % 22.37 % 18.26 % 24.42 % 26.01 % 33.85 % -13.28%
  YoY % 76.35% -63.52% 22.51% -25.23% -6.11% -23.16% -
  Horiz. % 42.51% 24.11% 66.09% 53.94% 72.14% 76.84% 100.00%
Total Cost 46,025 54,664 47,573 43,059 47,835 51,157 40,308 2.23%
  YoY % -15.80% 14.91% 10.48% -9.98% -6.49% 26.92% -
  Horiz. % 114.18% 135.62% 118.02% 106.82% 118.67% 126.92% 100.00%
Net Worth 496,663 435,507 331,718 267,333 164,728 151,047 100,131 30.56%
  YoY % 14.04% 31.29% 24.08% 62.29% 9.06% 50.85% -
  Horiz. % 496.01% 434.94% 331.28% 266.98% 164.51% 150.85% 100.00%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 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
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 496,663 435,507 331,718 267,333 164,728 151,047 100,131 30.56%
  YoY % 14.04% 31.29% 24.08% 62.29% 9.06% 50.85% -
  Horiz. % 496.01% 434.94% 331.28% 266.98% 164.51% 150.85% 100.00%
NOSH 256,012 250,291 209,948 184,367 164,728 154,130 137,166 10.95%
  YoY % 2.29% 19.22% 13.87% 11.92% 6.88% 12.37% -
  Horiz. % 186.64% 182.47% 153.06% 134.41% 120.09% 112.37% 100.00%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 28.29 % 19.13 % 14.65 % 12.97 % 15.74 % 8.84 % 5.66 % 30.73%
  YoY % 47.88% 30.58% 12.95% -17.60% 78.05% 56.18% -
  Horiz. % 499.82% 337.99% 258.83% 229.15% 278.09% 156.18% 100.00%
ROE 3.66 % 2.97 % 2.46 % 2.40 % 5.42 % 3.29 % 2.41 % 7.21%
  YoY % 23.23% 20.73% 2.50% -55.72% 64.74% 36.51% -
  Horiz. % 151.87% 123.24% 102.07% 99.59% 224.90% 136.51% 100.00%
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 25.07 27.01 26.55 26.83 34.46 36.41 31.15 -3.55%
  YoY % -7.18% 1.73% -1.04% -22.14% -5.36% 16.89% -
  Horiz. % 80.48% 86.71% 85.23% 86.13% 110.63% 116.89% 100.00%
EPS 7.09 5.17 3.89 3.48 5.42 3.22 1.67 27.22%
  YoY % 37.14% 32.90% 11.78% -35.79% 68.32% 92.81% -
  Horiz. % 424.55% 309.58% 232.93% 208.38% 324.55% 192.81% 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 1.9400 1.7400 1.5800 1.4500 1.0000 0.9800 0.7300 17.67%
  YoY % 11.49% 10.13% 8.97% 45.00% 2.04% 34.25% -
  Horiz. % 265.75% 238.36% 216.44% 198.63% 136.99% 134.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 261,209
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 24.57 25.88 21.34 18.94 21.73 21.48 16.36 7.01%
  YoY % -5.06% 21.27% 12.67% -12.84% 1.16% 31.30% -
  Horiz. % 150.18% 158.19% 130.44% 115.77% 132.82% 131.30% 100.00%
EPS 6.95 4.95 3.13 2.46 3.42 1.90 0.93 39.78%
  YoY % 40.40% 58.15% 27.24% -28.07% 80.00% 104.30% -
  Horiz. % 747.31% 532.26% 336.56% 264.52% 367.74% 204.30% 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 1.9014 1.6673 1.2699 1.0234 0.6306 0.5783 0.3833 30.56%
  YoY % 14.04% 31.29% 24.09% 62.29% 9.04% 50.87% -
  Horiz. % 496.06% 434.99% 331.31% 267.00% 164.52% 150.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.6500 2.2300 1.7600 2.6000 2.1200 1.5900 1.6000 -
P/RPS 10.57 8.26 6.63 9.69 6.15 4.37 5.14 12.76%
  YoY % 27.97% 24.59% -31.58% 57.56% 40.73% -14.98% -
  Horiz. % 205.64% 160.70% 128.99% 188.52% 119.65% 85.02% 100.00%
P/EPS 37.37 43.15 45.24 74.71 39.09 49.38 90.80 -13.74%
  YoY % -13.40% -4.62% -39.45% 91.12% -20.84% -45.62% -
  Horiz. % 41.16% 47.52% 49.82% 82.28% 43.05% 54.38% 100.00%
EY 2.68 2.32 2.21 1.34 2.56 2.03 1.10 15.98%
  YoY % 15.52% 4.98% 64.93% -47.66% 26.11% 84.55% -
  Horiz. % 243.64% 210.91% 200.91% 121.82% 232.73% 184.55% 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 1.37 1.28 1.11 1.79 2.12 1.62 2.19 -7.51%
  YoY % 7.03% 15.32% -37.99% -15.57% 30.86% -26.03% -
  Horiz. % 62.56% 58.45% 50.68% 81.74% 96.80% 73.97% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.3700 2.0800 1.8500 2.1500 2.5500 1.6000 1.4500 -
P/RPS 9.45 7.70 6.97 8.01 7.40 4.39 4.66 12.49%
  YoY % 22.73% 10.47% -12.98% 8.24% 68.56% -5.79% -
  Horiz. % 202.79% 165.24% 149.57% 171.89% 158.80% 94.21% 100.00%
P/EPS 33.42 40.25 47.56 61.78 47.02 49.69 82.29 -13.93%
  YoY % -16.97% -15.37% -23.02% 31.39% -5.37% -39.62% -
  Horiz. % 40.61% 48.91% 57.80% 75.08% 57.14% 60.38% 100.00%
EY 2.99 2.48 2.10 1.62 2.13 2.01 1.22 16.10%
  YoY % 20.56% 18.10% 29.63% -23.94% 5.97% 64.75% -
  Horiz. % 245.08% 203.28% 172.13% 132.79% 174.59% 164.75% 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 1.22 1.20 1.17 1.48 2.55 1.63 1.99 -7.82%
  YoY % 1.67% 2.56% -20.95% -41.96% 56.44% -18.09% -
  Horiz. % 61.31% 60.30% 58.79% 74.37% 128.14% 81.91% 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.
 


 

525  337  527  471 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.105+0.01 
 UMWOG 0.365+0.02 
 SAPNRG 0.84+0.08 
 HUAAN 0.55+0.08 
 APFT 0.015-0.01 
 HENGYUAN-CO 0.275+0.125 
 PUC 0.29+0.005 
 HIBISCS 1.06+0.03 
 NETX 0.0450.00 
 UMWOG-WA 0.18+0.01 
Partners & Brokers