[CYPARK] QoQ Annualized Quarter Result on 31-Jul-2015 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
31-Jul-2015 [#3]
Profit Trend
QoQ- 2.03%
YoY- 5.37%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 290,326 275,164 251,853 261,484 269,338 239,688 238,795 13.92%
PBT 60,510 47,800 50,872 53,801 51,664 38,836 42,999 25.60%
Tax -9,560 -6,964 -7,379 -6,698 -5,500 -4,692 -3,057 113.99%
NP 50,950 40,836 43,493 47,102 46,164 34,144 39,942 17.63%
-
NP to SH 50,950 40,836 43,493 47,102 46,164 34,144 39,942 17.63%
-
Tax Rate 15.80% 14.57% 14.51% 12.45% 10.65% 12.08% 7.11% -
Total Cost 239,376 234,328 208,360 214,381 223,174 205,544 198,853 13.17%
-
Net Worth 417,949 402,398 331,495 315,491 312,402 295,023 266,893 34.88%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div 24,877 - - - - - - -
Div Payout % 48.83% - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 417,949 402,398 331,495 315,491 312,402 295,023 266,893 34.88%
NOSH 248,779 248,394 209,807 200,949 198,982 196,682 184,064 22.26%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 17.55% 14.84% 17.27% 18.01% 17.14% 14.25% 16.73% -
ROE 12.19% 10.15% 13.12% 14.93% 14.78% 11.57% 14.97% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 116.70 110.78 120.04 130.12 135.36 121.87 129.73 -6.81%
EPS 20.48 16.44 20.73 23.44 23.20 17.36 21.70 -3.78%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.62 1.58 1.57 1.57 1.50 1.45 10.32%
Adjusted Per Share Value based on latest NOSH - 201,067
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 35.28 33.44 30.61 31.78 32.73 29.13 29.02 13.92%
EPS 6.19 4.96 5.29 5.72 5.61 4.15 4.85 17.67%
DPS 3.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5079 0.489 0.4029 0.3834 0.3797 0.3585 0.3244 34.87%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 2.00 1.67 1.76 1.77 1.87 1.85 2.60 -
P/RPS 1.71 1.51 1.47 1.36 1.38 1.52 2.00 -9.92%
P/EPS 9.77 10.16 8.49 7.55 8.06 10.66 11.98 -12.72%
EY 10.24 9.84 11.78 13.24 12.41 9.38 8.35 14.58%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 1.11 1.13 1.19 1.23 1.79 -23.84%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.95 1.90 1.85 1.70 1.69 1.79 2.15 -
P/RPS 1.67 1.72 1.54 1.31 1.25 1.47 1.66 0.40%
P/EPS 9.52 11.56 8.92 7.25 7.28 10.31 9.91 -2.64%
EY 10.50 8.65 11.21 13.79 13.73 9.70 10.09 2.69%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.17 1.17 1.08 1.08 1.19 1.48 -15.00%

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