[CYPARK] QoQ Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 3.49%
YoY- 1.32%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 220,665 218,530 220,420 203,884 195,826 186,274 171,738 18.13%
PBT 43,082 41,684 38,948 28,188 34,227 36,692 37,896 8.90%
Tax -7,158 -5,696 -4,690 -1,792 -8,720 -9,300 -9,686 -18.21%
NP 35,924 35,988 34,258 26,396 25,507 27,392 28,210 17.43%
-
NP to SH 35,924 35,988 34,258 26,396 25,507 27,392 28,210 17.43%
-
Tax Rate 16.61% 13.66% 12.04% 6.36% 25.48% 25.35% 25.56% -
Total Cost 184,741 182,542 186,162 177,488 170,319 158,882 143,528 18.27%
-
Net Worth 202,861 186,811 169,530 159,782 151,129 146,302 141,820 26.86%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 202,861 186,811 169,530 159,782 151,129 146,302 141,820 26.86%
NOSH 164,927 161,044 159,934 159,782 154,214 154,002 154,153 4.59%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 16.28% 16.47% 15.54% 12.95% 13.03% 14.71% 16.43% -
ROE 17.71% 19.26% 20.21% 16.52% 16.88% 18.72% 19.89% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 133.79 135.70 137.82 127.60 126.98 120.96 111.41 12.94%
EPS 21.79 22.35 21.42 16.52 16.54 17.79 18.30 12.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.16 1.06 1.00 0.98 0.95 0.92 21.29%
Adjusted Per Share Value based on latest NOSH - 159,782
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 26.82 26.56 26.79 24.78 23.80 22.64 20.87 18.14%
EPS 4.37 4.37 4.16 3.21 3.10 3.33 3.43 17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.227 0.206 0.1942 0.1837 0.1778 0.1724 26.83%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 2.12 2.02 1.73 1.56 1.59 1.81 1.88 -
P/RPS 1.58 1.49 1.26 1.22 1.25 1.50 1.69 -4.37%
P/EPS 9.73 9.04 8.08 9.44 9.61 10.18 10.27 -3.52%
EY 10.27 11.06 12.38 10.59 10.40 9.83 9.73 3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.74 1.63 1.56 1.62 1.91 2.04 -10.72%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.55 2.02 1.99 1.62 1.60 1.63 1.73 -
P/RPS 1.91 1.49 1.44 1.27 1.26 1.35 1.55 14.89%
P/EPS 11.71 9.04 9.29 9.81 9.67 9.16 9.45 15.32%
EY 8.54 11.06 10.76 10.20 10.34 10.91 10.58 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.74 1.88 1.62 1.63 1.72 1.88 6.61%

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