[CYPARK] QoQ Annualized Quarter Result on 30-Apr-2021 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
30-Apr-2021 [#2]
Profit Trend
QoQ- 10.17%
YoY- -0.11%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 308,812 315,323 304,493 324,896 305,916 304,000 296,418 2.76%
PBT 82,296 96,637 87,241 87,114 81,576 92,684 83,902 -1.27%
Tax -20,168 -21,382 -21,148 -21,284 -21,956 -21,020 -18,317 6.60%
NP 62,128 75,255 66,093 65,830 59,620 71,664 65,585 -3.53%
-
NP to SH 63,264 75,415 66,256 66,030 59,932 70,561 65,601 -2.38%
-
Tax Rate 24.51% 22.13% 24.24% 24.43% 26.91% 22.68% 21.83% -
Total Cost 246,684 240,068 238,400 259,066 246,296 232,336 230,833 4.51%
-
Net Worth 1,206,444 1,027,266 1,076,640 1,058,472 1,004,706 935,628 813,047 30.00%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,206,444 1,027,266 1,076,640 1,058,472 1,004,706 935,628 813,047 30.00%
NOSH 596,459 578,061 491,461 490,860 487,923 480,257 464,598 18.06%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 20.12% 23.87% 21.71% 20.26% 19.49% 23.57% 22.13% -
ROE 5.24% 7.34% 6.15% 6.24% 5.97% 7.54% 8.07% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 53.24 64.15 63.35 67.84 64.25 65.31 63.80 -11.33%
EPS 8.56 12.78 11.32 11.48 10.56 15.16 14.12 -28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.09 2.24 2.21 2.11 2.01 1.75 12.17%
Adjusted Per Share Value based on latest NOSH - 490,860
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 37.53 38.32 37.01 39.49 37.18 36.95 36.02 2.76%
EPS 7.69 9.17 8.05 8.02 7.28 8.58 7.97 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4662 1.2485 1.3085 1.2864 1.221 1.1371 0.9881 30.00%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.845 0.995 0.89 1.32 1.35 0.81 0.935 -
P/RPS 1.59 1.55 1.40 1.95 2.10 1.24 1.47 5.35%
P/EPS 7.75 6.48 6.46 9.57 10.73 5.34 6.62 11.04%
EY 12.91 15.42 15.49 10.44 9.32 18.71 15.10 -9.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.40 0.60 0.64 0.40 0.53 -15.69%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/03/22 30/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.81 0.895 0.965 0.93 1.30 1.35 0.885 -
P/RPS 1.52 1.40 1.52 1.37 2.02 2.07 1.39 6.12%
P/EPS 7.43 5.83 7.00 6.75 10.33 8.91 6.27 11.94%
EY 13.47 17.14 14.28 14.82 9.68 11.23 15.95 -10.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.42 0.62 0.67 0.51 -16.33%

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