Highlights

[CYPARK] YoY Quarter Result on 2021-10-31 [#4]

Stock [CYPARK]: CYPARK RESOURCES BHD
Announcement Date 30-Dec-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Oct-2021
Quarter 31-Oct-2021  [#4]
Profit Trend QoQ -     54.24%    YoY -     20.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 86,953 81,686 99,697 79,655 64,180 67,599 55,740 7.69%
  YoY % 6.45% -18.07% 25.16% 24.11% -5.06% 21.28% -
  Horiz. % 156.00% 146.55% 178.86% 142.91% 115.14% 121.28% 100.00%
PBT 31,206 29,757 52,618 23,253 21,207 14,085 10,520 19.85%
  YoY % 4.87% -43.45% 126.28% 9.65% 50.56% 33.89% -
  Horiz. % 296.63% 282.86% 500.17% 221.04% 201.59% 133.89% 100.00%
Tax -5,521 -7,282 -13,747 -3,070 -3,052 -1,150 -2,353 15.26%
  YoY % 24.18% 47.03% -347.76% -0.60% -165.39% 51.13% -
  Horiz. % 234.64% 309.48% 584.23% 130.48% 129.71% 48.87% 100.00%
NP 25,685 22,475 38,871 20,183 18,155 12,935 8,167 21.02%
  YoY % 14.28% -42.18% 92.59% 11.17% 40.36% 58.38% -
  Horiz. % 314.50% 275.19% 475.95% 247.13% 222.30% 158.38% 100.00%
NP to SH 25,723 21,304 38,871 20,183 18,155 12,935 8,167 21.05%
  YoY % 20.74% -45.19% 92.59% 11.17% 40.36% 58.38% -
  Horiz. % 314.96% 260.85% 475.95% 247.13% 222.30% 158.38% 100.00%
Tax Rate 17.69 % 24.47 % 26.13 % 13.20 % 14.39 % 8.16 % 22.37 % -3.83%
  YoY % -27.71% -6.35% 97.95% -8.27% 76.35% -63.52% -
  Horiz. % 79.08% 109.39% 116.81% 59.01% 64.33% 36.48% 100.00%
Total Cost 61,268 59,211 60,826 59,472 46,025 54,664 47,573 4.30%
  YoY % 3.47% -2.66% 2.28% 29.22% -15.80% 14.91% -
  Horiz. % 128.79% 124.46% 127.86% 125.01% 96.75% 114.91% 100.00%
Net Worth 1,027,266 935,628 746,030 590,517 496,663 435,507 331,718 20.71%
  YoY % 9.79% 25.41% 26.34% 18.90% 14.04% 31.29% -
  Horiz. % 309.68% 282.05% 224.90% 178.02% 149.72% 131.29% 100.00%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 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
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,027,266 935,628 746,030 590,517 496,663 435,507 331,718 20.71%
  YoY % 9.79% 25.41% 26.34% 18.90% 14.04% 31.29% -
  Horiz. % 309.68% 282.05% 224.90% 178.02% 149.72% 131.29% 100.00%
NOSH 491,515 465,487 460,512 273,387 256,012 250,291 209,948 15.22%
  YoY % 5.59% 1.08% 68.45% 6.79% 2.29% 19.22% -
  Horiz. % 234.11% 221.71% 219.35% 130.22% 121.94% 119.22% 100.00%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 29.54 % 27.51 % 38.99 % 25.34 % 28.29 % 19.13 % 14.65 % 12.39%
  YoY % 7.38% -29.44% 53.87% -10.43% 47.88% 30.58% -
  Horiz. % 201.64% 187.78% 266.14% 172.97% 193.11% 130.58% 100.00%
ROE 2.50 % 2.28 % 5.21 % 3.42 % 3.66 % 2.97 % 2.46 % 0.27%
  YoY % 9.65% -56.24% 52.34% -6.56% 23.23% 20.73% -
  Horiz. % 101.63% 92.68% 211.79% 139.02% 148.78% 120.73% 100.00%
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 17.69 17.55 21.65 29.14 25.07 27.01 26.55 -6.54%
  YoY % 0.80% -18.94% -25.70% 16.23% -7.18% 1.73% -
  Horiz. % 66.63% 66.10% 81.54% 109.76% 94.43% 101.73% 100.00%
EPS 4.47 4.58 8.44 7.38 7.09 5.17 3.89 2.34%
  YoY % -2.40% -45.73% 14.36% 4.09% 37.14% 32.90% -
  Horiz. % 114.91% 117.74% 216.97% 189.72% 182.26% 132.90% 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 2.0900 2.0100 1.6200 2.1600 1.9400 1.7400 1.5800 4.77%
  YoY % 3.98% 24.07% -25.00% 11.34% 11.49% 10.13% -
  Horiz. % 132.28% 127.22% 102.53% 136.71% 122.78% 110.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 596,459
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 14.58 13.70 16.71 13.35 10.76 11.33 9.35 7.68%
  YoY % 6.42% -18.01% 25.17% 24.07% -5.03% 21.18% -
  Horiz. % 155.94% 146.52% 178.72% 142.78% 115.08% 121.18% 100.00%
EPS 4.31 3.57 6.52 3.38 3.04 2.17 1.37 21.03%
  YoY % 20.73% -45.25% 92.90% 11.18% 40.09% 58.39% -
  Horiz. % 314.60% 260.58% 475.91% 246.72% 221.90% 158.39% 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 1.7223 1.5686 1.2508 0.9900 0.8327 0.7302 0.5561 20.71%
  YoY % 9.80% 25.41% 26.34% 18.89% 14.04% 31.31% -
  Horiz. % 309.71% 282.07% 224.92% 178.03% 149.74% 131.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.9950 0.8100 1.4000 2.5400 2.6500 2.2300 1.7600 -
P/RPS 5.62 4.62 6.47 8.72 10.57 8.26 6.63 -2.71%
  YoY % 21.65% -28.59% -25.80% -17.50% 27.97% 24.59% -
  Horiz. % 84.77% 69.68% 97.59% 131.52% 159.43% 124.59% 100.00%
P/EPS 19.01 17.70 16.59 34.41 37.37 43.15 45.24 -13.44%
  YoY % 7.40% 6.69% -51.79% -7.92% -13.40% -4.62% -
  Horiz. % 42.02% 39.12% 36.67% 76.06% 82.60% 95.38% 100.00%
EY 5.26 5.65 6.03 2.91 2.68 2.32 2.21 15.53%
  YoY % -6.90% -6.30% 107.22% 8.58% 15.52% 4.98% -
  Horiz. % 238.01% 255.66% 272.85% 131.67% 121.27% 104.98% 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 0.48 0.40 0.86 1.18 1.37 1.28 1.11 -13.03%
  YoY % 20.00% -53.49% -27.12% -13.87% 7.03% 15.32% -
  Horiz. % 43.24% 36.04% 77.48% 106.31% 123.42% 115.32% 100.00%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/12/21 31/12/20 30/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.8950 1.3500 1.3800 1.5800 2.3700 2.0800 1.8500 -
P/RPS 5.06 7.69 6.37 5.42 9.45 7.70 6.97 -5.19%
  YoY % -34.20% 20.72% 17.53% -42.65% 22.73% 10.47% -
  Horiz. % 72.60% 110.33% 91.39% 77.76% 135.58% 110.47% 100.00%
P/EPS 17.10 29.50 16.35 21.40 33.42 40.25 47.56 -15.66%
  YoY % -42.03% 80.43% -23.60% -35.97% -16.97% -15.37% -
  Horiz. % 35.95% 62.03% 34.38% 45.00% 70.27% 84.63% 100.00%
EY 5.85 3.39 6.12 4.67 2.99 2.48 2.10 18.60%
  YoY % 72.57% -44.61% 31.05% 56.19% 20.56% 18.10% -
  Horiz. % 278.57% 161.43% 291.43% 222.38% 142.38% 118.10% 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 0.43 0.67 0.85 0.73 1.22 1.20 1.17 -15.35%
  YoY % -35.82% -21.18% 16.44% -40.16% 1.67% 2.56% -
  Horiz. % 36.75% 57.26% 72.65% 62.39% 104.27% 102.56% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS