[CYPARK] QoQ Annualized Quarter Result on 30-Apr-2013 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
30-Apr-2013 [#2]
Profit Trend
QoQ- 29.78%
YoY- 21.44%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 205,856 220,665 218,530 220,420 203,884 195,826 186,274 6.87%
PBT 32,376 43,082 41,684 38,948 28,188 34,227 36,692 -7.98%
Tax -1,448 -7,158 -5,696 -4,690 -1,792 -8,720 -9,300 -70.96%
NP 30,928 35,924 35,988 34,258 26,396 25,507 27,392 8.40%
-
NP to SH 30,928 35,924 35,988 34,258 26,396 25,507 27,392 8.40%
-
Tax Rate 4.47% 16.61% 13.66% 12.04% 6.36% 25.48% 25.35% -
Total Cost 174,928 184,741 182,542 186,162 177,488 170,319 158,882 6.60%
-
Net Worth 227,306 202,861 186,811 169,530 159,782 151,129 146,302 34.03%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 227,306 202,861 186,811 169,530 159,782 151,129 146,302 34.03%
NOSH 178,981 164,927 161,044 159,934 159,782 154,214 154,002 10.50%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 15.02% 16.28% 16.47% 15.54% 12.95% 13.03% 14.71% -
ROE 13.61% 17.71% 19.26% 20.21% 16.52% 16.88% 18.72% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 115.02 133.79 135.70 137.82 127.60 126.98 120.96 -3.29%
EPS 17.28 21.79 22.35 21.42 16.52 16.54 17.79 -1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.16 1.06 1.00 0.98 0.95 21.28%
Adjusted Per Share Value based on latest NOSH - 160,030
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 25.02 26.82 26.56 26.79 24.78 23.80 22.64 6.87%
EPS 3.76 4.37 4.37 4.16 3.21 3.10 3.33 8.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2763 0.2465 0.227 0.206 0.1942 0.1837 0.1778 34.05%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 2.16 2.12 2.02 1.73 1.56 1.59 1.81 -
P/RPS 1.88 1.58 1.49 1.26 1.22 1.25 1.50 16.19%
P/EPS 12.50 9.73 9.04 8.08 9.44 9.61 10.18 14.62%
EY 8.00 10.27 11.06 12.38 10.59 10.40 9.83 -12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.72 1.74 1.63 1.56 1.62 1.91 -7.45%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 28/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.79 2.55 2.02 1.99 1.62 1.60 1.63 -
P/RPS 2.43 1.91 1.49 1.44 1.27 1.26 1.35 47.81%
P/EPS 16.15 11.71 9.04 9.29 9.81 9.67 9.16 45.79%
EY 6.19 8.54 11.06 10.76 10.20 10.34 10.91 -31.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 2.07 1.74 1.88 1.62 1.63 1.72 17.77%

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