Highlights

[CYPARK] QoQ Quarter Result on 2018-10-31 [#4]

Stock [CYPARK]: CYPARK RESOURCES BHD
Announcement Date 31-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2018
Quarter 31-Oct-2018  [#4]
Profit Trend QoQ -     5.04%    YoY -     11.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 87,173 101,430 88,439 79,655 75,129 99,076 84,025 2.49%
  QoQ % -14.06% 14.69% 11.03% 6.03% -24.17% 17.91% -
  Horiz. % 103.75% 120.71% 105.25% 94.80% 89.41% 117.91% 100.00%
PBT 24,905 24,337 16,723 23,253 23,418 23,500 15,288 38.57%
  QoQ % 2.33% 45.53% -28.08% -0.70% -0.35% 53.72% -
  Horiz. % 162.91% 159.19% 109.39% 152.10% 153.18% 153.72% 100.00%
Tax -4,845 -4,993 -3,715 -3,070 -4,203 -4,752 -3,031 36.83%
  QoQ % 2.96% -34.40% -21.00% 26.95% 11.55% -56.78% -
  Horiz. % 159.85% 164.73% 122.57% 101.29% 138.67% 156.78% 100.00%
NP 20,060 19,344 13,008 20,183 19,215 18,748 12,257 39.00%
  QoQ % 3.70% 48.71% -35.55% 5.04% 2.49% 52.96% -
  Horiz. % 163.66% 157.82% 106.13% 164.67% 156.77% 152.96% 100.00%
NP to SH 20,060 19,344 13,008 20,183 19,215 18,748 12,258 39.00%
  QoQ % 3.70% 48.71% -35.55% 5.04% 2.49% 52.95% -
  Horiz. % 163.65% 157.81% 106.12% 164.65% 156.75% 152.95% 100.00%
Tax Rate 19.45 % 20.52 % 22.21 % 13.20 % 17.95 % 20.22 % 19.83 % -1.29%
  QoQ % -5.21% -7.61% 68.26% -26.46% -11.23% 1.97% -
  Horiz. % 98.08% 103.48% 112.00% 66.57% 90.52% 101.97% 100.00%
Total Cost 67,113 82,086 75,431 59,472 55,914 80,328 71,768 -4.38%
  QoQ % -18.24% 8.82% 26.83% 6.36% -30.39% 11.93% -
  Horiz. % 93.51% 114.38% 105.10% 82.87% 77.91% 111.93% 100.00%
Net Worth 691,848 689,247 551,711 590,517 552,788 538,231 526,961 19.96%
  QoQ % 0.38% 24.93% -6.57% 6.83% 2.70% 2.14% -
  Horiz. % 131.29% 130.80% 104.70% 112.06% 104.90% 102.14% 100.00%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 691,848 689,247 551,711 590,517 552,788 538,231 526,961 19.96%
  QoQ % 0.38% 24.93% -6.57% 6.83% 2.70% 2.14% -
  Horiz. % 131.29% 130.80% 104.70% 112.06% 104.90% 102.14% 100.00%
NOSH 458,178 456,455 375,313 273,387 264,492 261,277 264,804 44.27%
  QoQ % 0.38% 21.62% 37.28% 3.36% 1.23% -1.33% -
  Horiz. % 173.02% 172.37% 141.73% 103.24% 99.88% 98.67% 100.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 23.01 % 19.07 % 14.71 % 25.34 % 25.58 % 18.92 % 14.59 % 35.60%
  QoQ % 20.66% 29.64% -41.95% -0.94% 35.20% 29.68% -
  Horiz. % 157.71% 130.71% 100.82% 173.68% 175.33% 129.68% 100.00%
ROE 2.90 % 2.81 % 2.36 % 3.42 % 3.48 % 3.48 % 2.33 % 15.75%
  QoQ % 3.20% 19.07% -30.99% -1.72% 0.00% 49.36% -
  Horiz. % 124.46% 120.60% 101.29% 146.78% 149.36% 149.36% 100.00%
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 19.03 22.22 23.56 29.14 28.40 37.92 31.73 -28.95%
  QoQ % -14.36% -5.69% -19.15% 2.61% -25.11% 19.51% -
  Horiz. % 59.97% 70.03% 74.25% 91.84% 89.51% 119.51% 100.00%
EPS 4.38 4.24 3.50 7.38 7.26 7.18 4.69 -4.47%
  QoQ % 3.30% 21.14% -52.57% 1.65% 1.11% 53.09% -
  Horiz. % 93.39% 90.41% 74.63% 157.36% 154.80% 153.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5100 1.5100 1.4700 2.1600 2.0900 2.0600 1.9900 -16.85%
  QoQ % 0.00% 2.72% -31.94% 3.35% 1.46% 3.52% -
  Horiz. % 75.88% 75.88% 73.87% 108.54% 105.03% 103.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 467,441
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 18.65 21.70 18.92 17.04 16.07 21.20 17.98 2.48%
  QoQ % -14.06% 14.69% 11.03% 6.04% -24.20% 17.91% -
  Horiz. % 103.73% 120.69% 105.23% 94.77% 89.38% 117.91% 100.00%
EPS 4.29 4.14 2.78 4.32 4.11 4.01 2.62 39.05%
  QoQ % 3.62% 48.92% -35.65% 5.11% 2.49% 53.05% -
  Horiz. % 163.74% 158.02% 106.11% 164.89% 156.87% 153.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4801 1.4745 1.1803 1.2633 1.1826 1.1514 1.1273 19.96%
  QoQ % 0.38% 24.93% -6.57% 6.82% 2.71% 2.14% -
  Horiz. % 131.30% 130.80% 104.70% 112.06% 104.91% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 1.4400 1.6700 1.6400 2.5400 2.4000 2.4900 2.6500 -
P/RPS 7.57 7.52 6.96 8.72 8.45 6.57 8.35 -6.35%
  QoQ % 0.66% 8.05% -20.18% 3.20% 28.61% -21.32% -
  Horiz. % 90.66% 90.06% 83.35% 104.43% 101.20% 78.68% 100.00%
P/EPS 32.89 39.41 47.32 34.41 33.04 34.70 57.25 -30.96%
  QoQ % -16.54% -16.72% 37.52% 4.15% -4.78% -39.39% -
  Horiz. % 57.45% 68.84% 82.66% 60.10% 57.71% 60.61% 100.00%
EY 3.04 2.54 2.11 2.91 3.03 2.88 1.75 44.65%
  QoQ % 19.69% 20.38% -27.49% -3.96% 5.21% 64.57% -
  Horiz. % 173.71% 145.14% 120.57% 166.29% 173.14% 164.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.95 1.11 1.12 1.18 1.15 1.21 1.33 -20.14%
  QoQ % -14.41% -0.89% -5.08% 2.61% -4.96% -9.02% -
  Horiz. % 71.43% 83.46% 84.21% 88.72% 86.47% 90.98% 100.00%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.3600 1.5600 1.6900 1.5800 2.4000 2.2900 2.5400 -
P/RPS 7.15 7.02 7.17 5.42 8.45 6.04 8.00 -7.23%
  QoQ % 1.85% -2.09% 32.29% -35.86% 39.90% -24.50% -
  Horiz. % 89.38% 87.75% 89.62% 67.75% 105.62% 75.50% 100.00%
P/EPS 31.06 36.81 48.76 21.40 33.04 31.91 54.87 -31.64%
  QoQ % -15.62% -24.51% 127.85% -35.23% 3.54% -41.84% -
  Horiz. % 56.61% 67.09% 88.86% 39.00% 60.22% 58.16% 100.00%
EY 3.22 2.72 2.05 4.67 3.03 3.13 1.82 46.43%
  QoQ % 18.38% 32.68% -56.10% 54.13% -3.19% 71.98% -
  Horiz. % 176.92% 149.45% 112.64% 256.59% 166.48% 171.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 1.03 1.15 0.73 1.15 1.11 1.28 -20.98%
  QoQ % -12.62% -10.43% 57.53% -36.52% 3.60% -13.28% -
  Horiz. % 70.31% 80.47% 89.84% 57.03% 89.84% 86.72% 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.
 


 

286  257  537  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.055+0.005 
 ISTONE 0.24+0.015 
 MTOUCHE 0.18-0.01 
 XDL 0.175+0.015 
 PERDANA 0.465-0.015 
 EKOVEST 0.74+0.005 
 PWRWELL 0.38+0.005 
 HSI-H8T 0.46+0.025 
 PA 0.0650.00 
Partners & Brokers