[CYPARK] YoY Quarter Result on 2020-10-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
4th Qtr Results 2020.pdf 
