Highlights

[CYPARK] YoY Quarter Result on 2020-10-31 [#4]

Stock [CYPARK]: CYPARK RESOURCES BHD
Announcement Date 31-Dec-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2020
Quarter 31-Oct-2020  [#4]
Profit Trend QoQ -     31.93%    YoY -     -45.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 81,686 99,697 79,655 64,180 67,599 55,740 49,475 8.71%
  YoY % -18.07% 25.16% 24.11% -5.06% 21.28% 12.66% -
  Horiz. % 165.11% 201.51% 161.00% 129.72% 136.63% 112.66% 100.00%
PBT 29,757 52,618 23,253 21,207 14,085 10,520 7,849 24.85%
  YoY % -43.45% 126.28% 9.65% 50.56% 33.89% 34.03% -
  Horiz. % 379.12% 670.38% 296.26% 270.19% 179.45% 134.03% 100.00%
Tax -7,282 -13,747 -3,070 -3,052 -1,150 -2,353 -1,433 31.09%
  YoY % 47.03% -347.76% -0.60% -165.39% 51.13% -64.20% -
  Horiz. % 508.16% 959.32% 214.25% 212.98% 80.25% 164.20% 100.00%
NP 22,475 38,871 20,183 18,155 12,935 8,167 6,416 23.21%
  YoY % -42.18% 92.59% 11.17% 40.36% 58.38% 27.29% -
  Horiz. % 350.30% 605.84% 314.57% 282.96% 201.61% 127.29% 100.00%
NP to SH 21,304 38,871 20,183 18,155 12,935 8,167 6,416 22.12%
  YoY % -45.19% 92.59% 11.17% 40.36% 58.38% 27.29% -
  Horiz. % 332.04% 605.84% 314.57% 282.96% 201.61% 127.29% 100.00%
Tax Rate 24.47 % 26.13 % 13.20 % 14.39 % 8.16 % 22.37 % 18.26 % 5.00%
  YoY % -6.35% 97.95% -8.27% 76.35% -63.52% 22.51% -
  Horiz. % 134.01% 143.10% 72.29% 78.81% 44.69% 122.51% 100.00%
Total Cost 59,211 60,826 59,472 46,025 54,664 47,573 43,059 5.45%
  YoY % -2.66% 2.28% 29.22% -15.80% 14.91% 10.48% -
  Horiz. % 137.51% 141.26% 138.12% 106.89% 126.95% 110.48% 100.00%
Net Worth 935,628 746,030 590,517 496,663 435,507 331,718 267,333 23.19%
  YoY % 25.41% 26.34% 18.90% 14.04% 31.29% 24.08% -
  Horiz. % 349.99% 279.06% 220.89% 185.78% 162.91% 124.08% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 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
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 935,628 746,030 590,517 496,663 435,507 331,718 267,333 23.19%
  YoY % 25.41% 26.34% 18.90% 14.04% 31.29% 24.08% -
  Horiz. % 349.99% 279.06% 220.89% 185.78% 162.91% 124.08% 100.00%
NOSH 465,487 460,512 273,387 256,012 250,291 209,948 184,367 16.67%
  YoY % 1.08% 68.45% 6.79% 2.29% 19.22% 13.87% -
  Horiz. % 252.48% 249.78% 148.28% 138.86% 135.76% 113.87% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 27.51 % 38.99 % 25.34 % 28.29 % 19.13 % 14.65 % 12.97 % 13.34%
  YoY % -29.44% 53.87% -10.43% 47.88% 30.58% 12.95% -
  Horiz. % 212.10% 300.62% 195.37% 218.12% 147.49% 112.95% 100.00%
ROE 2.28 % 5.21 % 3.42 % 3.66 % 2.97 % 2.46 % 2.40 % -0.85%
  YoY % -56.24% 52.34% -6.56% 23.23% 20.73% 2.50% -
  Horiz. % 95.00% 217.08% 142.50% 152.50% 123.75% 102.50% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 17.55 21.65 29.14 25.07 27.01 26.55 26.83 -6.82%
  YoY % -18.94% -25.70% 16.23% -7.18% 1.73% -1.04% -
  Horiz. % 65.41% 80.69% 108.61% 93.44% 100.67% 98.96% 100.00%
EPS 4.58 8.44 7.38 7.09 5.17 3.89 3.48 4.68%
  YoY % -45.73% 14.36% 4.09% 37.14% 32.90% 11.78% -
  Horiz. % 131.61% 242.53% 212.07% 203.74% 148.56% 111.78% 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 2.0100 1.6200 2.1600 1.9400 1.7400 1.5800 1.4500 5.59%
  YoY % 24.07% -25.00% 11.34% 11.49% 10.13% 8.97% -
  Horiz. % 138.62% 111.72% 148.97% 133.79% 120.00% 108.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 487,923
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 16.74 20.43 16.33 13.15 13.85 11.42 10.14 8.71%
  YoY % -18.06% 25.11% 24.18% -5.05% 21.28% 12.62% -
  Horiz. % 165.09% 201.48% 161.05% 129.68% 136.59% 112.62% 100.00%
EPS 4.37 7.97 4.14 3.72 2.65 1.67 1.31 22.21%
  YoY % -45.17% 92.51% 11.29% 40.38% 58.68% 27.48% -
  Horiz. % 333.59% 608.40% 316.03% 283.97% 202.29% 127.48% 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 1.9176 1.5290 1.2103 1.0179 0.8926 0.6799 0.5479 23.20%
  YoY % 25.42% 26.33% 18.90% 14.04% 31.28% 24.09% -
  Horiz. % 349.99% 279.07% 220.90% 185.78% 162.91% 124.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.8100 1.4000 2.5400 2.6500 2.2300 1.7600 2.6000 -
P/RPS 4.62 6.47 8.72 10.57 8.26 6.63 9.69 -11.60%
  YoY % -28.59% -25.80% -17.50% 27.97% 24.59% -31.58% -
  Horiz. % 47.68% 66.77% 89.99% 109.08% 85.24% 68.42% 100.00%
P/EPS 17.70 16.59 34.41 37.37 43.15 45.24 74.71 -21.32%
  YoY % 6.69% -51.79% -7.92% -13.40% -4.62% -39.45% -
  Horiz. % 23.69% 22.21% 46.06% 50.02% 57.76% 60.55% 100.00%
EY 5.65 6.03 2.91 2.68 2.32 2.21 1.34 27.08%
  YoY % -6.30% 107.22% 8.58% 15.52% 4.98% 64.93% -
  Horiz. % 421.64% 450.00% 217.16% 200.00% 173.13% 164.93% 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 0.40 0.86 1.18 1.37 1.28 1.11 1.79 -22.08%
  YoY % -53.49% -27.12% -13.87% 7.03% 15.32% -37.99% -
  Horiz. % 22.35% 48.04% 65.92% 76.54% 71.51% 62.01% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/20 30/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.3500 1.3800 1.5800 2.3700 2.0800 1.8500 2.1500 -
P/RPS 7.69 6.37 5.42 9.45 7.70 6.97 8.01 -0.68%
  YoY % 20.72% 17.53% -42.65% 22.73% 10.47% -12.98% -
  Horiz. % 96.00% 79.53% 67.67% 117.98% 96.13% 87.02% 100.00%
P/EPS 29.50 16.35 21.40 33.42 40.25 47.56 61.78 -11.58%
  YoY % 80.43% -23.60% -35.97% -16.97% -15.37% -23.02% -
  Horiz. % 47.75% 26.46% 34.64% 54.10% 65.15% 76.98% 100.00%
EY 3.39 6.12 4.67 2.99 2.48 2.10 1.62 13.08%
  YoY % -44.61% 31.05% 56.19% 20.56% 18.10% 29.63% -
  Horiz. % 209.26% 377.78% 288.27% 184.57% 153.09% 129.63% 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 0.67 0.85 0.73 1.22 1.20 1.17 1.48 -12.36%
  YoY % -21.18% 16.44% -40.16% 1.67% 2.56% -20.95% -
  Horiz. % 45.27% 57.43% 49.32% 82.43% 81.08% 79.05% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS