[CYPARK] QoQ Annualized Quarter Result on 31-Jul-2017 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- 14.62%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 366,200 336,100 301,684 316,673 324,818 313,936 282,929 18.82%
PBT 77,576 61,152 69,590 64,509 57,584 57,896 60,080 18.63%
Tax -15,566 -12,124 -11,987 -11,912 -11,696 -12,544 -8,367 51.43%
NP 62,010 49,028 57,603 52,597 45,888 45,352 51,713 12.90%
-
NP to SH 62,012 49,032 57,603 52,597 45,888 45,352 51,713 12.90%
-
Tax Rate 20.07% 19.83% 17.23% 18.47% 20.31% 21.67% 13.93% -
Total Cost 304,190 287,072 244,081 264,076 278,930 268,584 231,216 20.12%
-
Net Worth 538,231 526,961 496,663 536,102 467,986 453,013 435,507 15.20%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - 13,312 19,876 - - 12,514 -
Div Payout % - - 23.11% 37.79% - - 24.20% -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 538,231 526,961 496,663 536,102 467,986 453,013 435,507 15.20%
NOSH 261,412 261,209 260,993 286,686 252,965 253,080 252,938 2.22%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 16.93% 14.59% 19.09% 16.61% 14.13% 14.45% 18.28% -
ROE 11.52% 9.30% 11.60% 9.81% 9.81% 10.01% 11.87% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 140.16 126.92 117.84 110.46 128.40 124.05 113.04 15.46%
EPS 23.74 18.76 22.50 18.35 18.14 17.92 20.66 9.73%
DPS 0.00 0.00 5.20 6.93 0.00 0.00 5.00 -
NAPS 2.06 1.99 1.94 1.87 1.85 1.79 1.74 11.94%
Adjusted Per Share Value based on latest NOSH - 286,527
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 44.51 40.85 36.66 38.49 39.48 38.15 34.38 18.84%
EPS 7.54 5.96 7.00 6.39 5.58 5.51 6.28 13.00%
DPS 0.00 0.00 1.62 2.42 0.00 0.00 1.52 -
NAPS 0.6541 0.6404 0.6036 0.6515 0.5688 0.5506 0.5293 15.20%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 2.49 2.65 2.65 2.52 2.40 2.24 2.23 -
P/RPS 1.78 2.09 2.25 2.28 1.87 1.81 1.97 -6.55%
P/EPS 10.49 14.31 11.78 13.74 13.23 12.50 10.79 -1.86%
EY 9.53 6.99 8.49 7.28 7.56 8.00 9.27 1.86%
DY 0.00 0.00 1.96 2.75 0.00 0.00 2.24 -
P/NAPS 1.21 1.33 1.37 1.35 1.30 1.25 1.28 -3.68%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 30/03/17 30/12/16 -
Price 2.29 2.54 2.37 2.55 2.69 2.25 2.08 -
P/RPS 1.63 2.00 2.01 2.31 2.09 1.81 1.84 -7.78%
P/EPS 9.65 13.72 10.53 13.90 14.83 12.56 10.07 -2.80%
EY 10.36 7.29 9.49 7.19 6.74 7.96 9.93 2.87%
DY 0.00 0.00 2.19 2.72 0.00 0.00 2.40 -
P/NAPS 1.11 1.28 1.22 1.36 1.45 1.26 1.20 -5.07%

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