Highlights

[CYPARK] YoY 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?  YoY % Horiz. %

Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 79,655 64,180 67,599 55,740 49,475 56,768 56,120 6.01%
  YoY % 24.11% -5.06% 21.28% 12.66% -12.85% 1.15% -
  Horiz. % 141.94% 114.36% 120.45% 99.32% 88.16% 101.15% 100.00%
PBT 23,253 21,207 14,085 10,520 7,849 11,819 6,708 23.01%
  YoY % 9.65% 50.56% 33.89% 34.03% -33.59% 76.19% -
  Horiz. % 346.65% 316.14% 209.97% 156.83% 117.01% 176.19% 100.00%
Tax -3,070 -3,052 -1,150 -2,353 -1,433 -2,886 -1,745 9.87%
  YoY % -0.60% -165.39% 51.13% -64.20% 50.35% -65.39% -
  Horiz. % 175.94% 174.90% 65.90% 134.84% 82.12% 165.39% 100.00%
NP 20,183 18,155 12,935 8,167 6,416 8,933 4,963 26.33%
  YoY % 11.17% 40.36% 58.38% 27.29% -28.18% 79.99% -
  Horiz. % 406.67% 365.81% 260.63% 164.56% 129.28% 179.99% 100.00%
NP to SH 20,183 18,155 12,935 8,167 6,416 8,933 4,963 26.33%
  YoY % 11.17% 40.36% 58.38% 27.29% -28.18% 79.99% -
  Horiz. % 406.67% 365.81% 260.63% 164.56% 129.28% 179.99% 100.00%
Tax Rate 13.20 % 14.39 % 8.16 % 22.37 % 18.26 % 24.42 % 26.01 % -10.68%
  YoY % -8.27% 76.35% -63.52% 22.51% -25.23% -6.11% -
  Horiz. % 50.75% 55.32% 31.37% 86.01% 70.20% 93.89% 100.00%
Total Cost 59,472 46,025 54,664 47,573 43,059 47,835 51,157 2.54%
  YoY % 29.22% -15.80% 14.91% 10.48% -9.98% -6.49% -
  Horiz. % 116.26% 89.97% 106.86% 92.99% 84.17% 93.51% 100.00%
Net Worth 590,517 496,663 435,507 331,718 267,333 164,728 151,047 25.50%
  YoY % 18.90% 14.04% 31.29% 24.08% 62.29% 9.06% -
  Horiz. % 390.95% 328.81% 288.32% 219.61% 176.99% 109.06% 100.00%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 590,517 496,663 435,507 331,718 267,333 164,728 151,047 25.50%
  YoY % 18.90% 14.04% 31.29% 24.08% 62.29% 9.06% -
  Horiz. % 390.95% 328.81% 288.32% 219.61% 176.99% 109.06% 100.00%
NOSH 273,387 256,012 250,291 209,948 184,367 164,728 154,130 10.02%
  YoY % 6.79% 2.29% 19.22% 13.87% 11.92% 6.88% -
  Horiz. % 177.37% 166.10% 162.39% 136.21% 119.62% 106.88% 100.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 25.34 % 28.29 % 19.13 % 14.65 % 12.97 % 15.74 % 8.84 % 19.18%
  YoY % -10.43% 47.88% 30.58% 12.95% -17.60% 78.05% -
  Horiz. % 286.65% 320.02% 216.40% 165.72% 146.72% 178.05% 100.00%
ROE 3.42 % 3.66 % 2.97 % 2.46 % 2.40 % 5.42 % 3.29 % 0.65%
  YoY % -6.56% 23.23% 20.73% 2.50% -55.72% 64.74% -
  Horiz. % 103.95% 111.25% 90.27% 74.77% 72.95% 164.74% 100.00%
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 29.14 25.07 27.01 26.55 26.83 34.46 36.41 -3.64%
  YoY % 16.23% -7.18% 1.73% -1.04% -22.14% -5.36% -
  Horiz. % 80.03% 68.85% 74.18% 72.92% 73.69% 94.64% 100.00%
EPS 7.38 7.09 5.17 3.89 3.48 5.42 3.22 14.82%
  YoY % 4.09% 37.14% 32.90% 11.78% -35.79% 68.32% -
  Horiz. % 229.19% 220.19% 160.56% 120.81% 108.07% 168.32% 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 2.1600 1.9400 1.7400 1.5800 1.4500 1.0000 0.9800 14.07%
  YoY % 11.34% 11.49% 10.13% 8.97% 45.00% 2.04% -
  Horiz. % 220.41% 197.96% 177.55% 161.22% 147.96% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 458,282
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 17.38 14.00 14.75 12.16 10.80 12.39 12.25 6.00%
  YoY % 24.14% -5.08% 21.30% 12.59% -12.83% 1.14% -
  Horiz. % 141.88% 114.29% 120.41% 99.27% 88.16% 101.14% 100.00%
EPS 4.40 3.96 2.82 1.78 1.40 1.95 1.08 26.36%
  YoY % 11.11% 40.43% 58.43% 27.14% -28.21% 80.56% -
  Horiz. % 407.41% 366.67% 261.11% 164.81% 129.63% 180.56% 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 1.2885 1.0838 0.9503 0.7238 0.5833 0.3594 0.3296 25.50%
  YoY % 18.89% 14.05% 31.29% 24.09% 62.30% 9.04% -
  Horiz. % 390.93% 328.82% 288.32% 219.60% 176.97% 109.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 2.5400 2.6500 2.2300 1.7600 2.6000 2.1200 1.5900 -
P/RPS 8.72 10.57 8.26 6.63 9.69 6.15 4.37 12.20%
  YoY % -17.50% 27.97% 24.59% -31.58% 57.56% 40.73% -
  Horiz. % 199.54% 241.88% 189.02% 151.72% 221.74% 140.73% 100.00%
P/EPS 34.41 37.37 43.15 45.24 74.71 39.09 49.38 -5.84%
  YoY % -7.92% -13.40% -4.62% -39.45% 91.12% -20.84% -
  Horiz. % 69.68% 75.68% 87.38% 91.62% 151.30% 79.16% 100.00%
EY 2.91 2.68 2.32 2.21 1.34 2.56 2.03 6.18%
  YoY % 8.58% 15.52% 4.98% 64.93% -47.66% 26.11% -
  Horiz. % 143.35% 132.02% 114.29% 108.87% 66.01% 126.11% 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 1.18 1.37 1.28 1.11 1.79 2.12 1.62 -5.14%
  YoY % -13.87% 7.03% 15.32% -37.99% -15.57% 30.86% -
  Horiz. % 72.84% 84.57% 79.01% 68.52% 110.49% 130.86% 100.00%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.5800 2.3700 2.0800 1.8500 2.1500 2.5500 1.6000 -
P/RPS 5.42 9.45 7.70 6.97 8.01 7.40 4.39 3.57%
  YoY % -42.65% 22.73% 10.47% -12.98% 8.24% 68.56% -
  Horiz. % 123.46% 215.26% 175.40% 158.77% 182.46% 168.56% 100.00%
P/EPS 21.40 33.42 40.25 47.56 61.78 47.02 49.69 -13.09%
  YoY % -35.97% -16.97% -15.37% -23.02% 31.39% -5.37% -
  Horiz. % 43.07% 67.26% 81.00% 95.71% 124.33% 94.63% 100.00%
EY 4.67 2.99 2.48 2.10 1.62 2.13 2.01 15.08%
  YoY % 56.19% 20.56% 18.10% 29.63% -23.94% 5.97% -
  Horiz. % 232.34% 148.76% 123.38% 104.48% 80.60% 105.97% 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 0.73 1.22 1.20 1.17 1.48 2.55 1.63 -12.53%
  YoY % -40.16% 1.67% 2.56% -20.95% -41.96% 56.44% -
  Horiz. % 44.79% 74.85% 73.62% 71.78% 90.80% 156.44% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 

TOP ARTICLES

1. EXFLOUSIVE EARNINGS UNVEILED WITH MAGNANIMOUS GROWTH POTENTIAL !!! Bursa Master
2. PLEASE WAKE UP. MARKET IS CRASHING!! KLCI GOING DOWN TO 1300 - 1400 Undervalued Stocks
3. How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement How a Malaysian Fresh Grad like You can have RM 100,000 Sitting in Your Account by Retirement with M
4. .....China cannot do well when it has to take anti US stand.....but what choice is left to Xi? *****
5. MFLOUR - 爆发的收益利润与巨大的增长潜力! MFLOUR - 爆发的收益利润与巨大的增长潜力!
6. 现在进入投资还是暂时退出? 特殊信托基金投资法
7. [转贴] 43岁被裁员,年薪200万:这5件事,你越早明白越好! Good Articles to Share
8. [转贴] 突然對華為下黑手,美國需要認真掂量的10個後果! Good Articles to Share
Partners & Brokers