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 - 299,812
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 28.03 26.18 22.94 19.99 17.17 17.00 14.10 12.12%
  YoY % 7.07% 14.12% 14.76% 16.42% 1.00% 20.57% -
  Horiz. % 198.79% 185.67% 162.70% 141.77% 121.77% 120.57% 100.00%
EPS 4.09 3.78 3.41 2.85 2.58 2.20 2.17 11.13%
  YoY % 8.20% 10.85% 19.65% 10.47% 17.27% 1.38% -
  Horiz. % 188.48% 174.19% 157.14% 131.34% 118.89% 101.38% 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 1.7576 1.5110 1.3422 0.9840 0.7582 0.5329 0.3725 29.48%
  YoY % 16.32% 12.58% 36.40% 29.78% 42.28% 43.06% -
  Horiz. % 471.84% 405.64% 360.32% 264.16% 203.54% 143.06% 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.
 


 

74  120  376  1634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.425-0.01 
 HIBISCS 1.08+0.01 
 PINEPAC 0.625+0.185 
 KSTAR 0.12+0.01 
 NOVAMSC 0.170.00 
 LAYHONG-WA 0.265+0.01 
 BORNOIL 0.06+0.005 
 MQTECH 0.0450.00 
 MLAB-WB 0.010.00 
 LIONIND 0.995-0.025 
Partners & Brokers