[CYPARK] QoQ Annualized Quarter Result on 30-Apr-2011 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
30-Apr-2011 [#2]
Profit Trend
QoQ- -2.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 169,068 161,531 158,408 167,172 170,432 176,911 187,465 -6.63%
PBT 35,256 27,486 31,776 32,176 33,120 29,493 28,153 16.13%
Tax -9,204 -7,398 -7,950 -6,630 -6,916 -9,066 -8,097 8.89%
NP 26,052 20,088 23,825 25,546 26,204 20,427 20,056 18.99%
-
NP to SH 26,052 20,081 23,825 25,546 26,204 20,427 20,056 18.99%
-
Tax Rate 26.11% 26.92% 25.02% 20.61% 20.88% 30.74% 28.76% -
Total Cost 143,016 141,443 134,582 141,626 144,228 156,484 167,409 -9.94%
-
Net Worth 111,692 106,988 104,235 97,926 85,162 87,544 51,459 67.40%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 5,496 - - - 3,822 - -
Div Payout % - 27.37% - - - 18.71% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 111,692 106,988 104,235 97,926 85,162 87,544 51,459 67.40%
NOSH 145,055 146,560 148,908 141,922 131,020 145,907 79,168 49.56%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 15.41% 12.44% 15.04% 15.28% 15.38% 11.55% 10.70% -
ROE 23.32% 18.77% 22.86% 26.09% 30.77% 23.33% 38.97% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 116.55 110.21 106.38 117.79 130.08 121.25 236.79 -37.57%
EPS 17.96 13.85 16.00 18.00 20.00 14.00 25.33 -20.43%
DPS 0.00 3.75 0.00 0.00 0.00 2.62 0.00 -
NAPS 0.77 0.73 0.70 0.69 0.65 0.60 0.65 11.92%
Adjusted Per Share Value based on latest NOSH - 155,550
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 20.55 19.63 19.25 20.32 20.71 21.50 22.78 -6.62%
EPS 3.17 2.44 2.90 3.10 3.18 2.48 2.44 19.00%
DPS 0.00 0.67 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.1357 0.13 0.1267 0.119 0.1035 0.1064 0.0625 67.43%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 - -
Price 1.70 1.60 2.12 2.95 2.12 1.08 0.00 -
P/RPS 1.46 1.45 1.99 2.50 1.63 0.89 0.00 -
P/EPS 9.47 11.68 13.25 16.39 10.60 7.71 0.00 -
EY 10.56 8.56 7.55 6.10 9.43 12.96 0.00 -
DY 0.00 2.34 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 2.21 2.19 3.03 4.28 3.26 1.80 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 30/12/11 29/09/11 28/06/11 28/03/11 30/12/10 12/10/10 -
Price 1.86 1.45 1.52 2.15 2.93 1.44 0.00 -
P/RPS 1.60 1.32 1.43 1.83 2.25 1.19 0.00 -
P/EPS 10.36 10.58 9.50 11.94 14.65 10.29 0.00 -
EY 9.66 9.45 10.53 8.37 6.83 9.72 0.00 -
DY 0.00 2.59 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 2.42 1.99 2.17 3.12 4.51 2.40 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment