[CYPARK] QoQ Annualized Quarter Result on 31-Oct-2012 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- -6.88%
YoY- 27.02%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 218,530 220,420 203,884 195,826 186,274 171,738 169,068 18.67%
PBT 41,684 38,948 28,188 34,227 36,692 37,896 35,256 11.82%
Tax -5,696 -4,690 -1,792 -8,720 -9,300 -9,686 -9,204 -27.40%
NP 35,988 34,258 26,396 25,507 27,392 28,210 26,052 24.05%
-
NP to SH 35,988 34,258 26,396 25,507 27,392 28,210 26,052 24.05%
-
Tax Rate 13.66% 12.04% 6.36% 25.48% 25.35% 25.56% 26.11% -
Total Cost 182,542 186,162 177,488 170,319 158,882 143,528 143,016 17.68%
-
Net Worth 186,811 169,530 159,782 151,129 146,302 141,820 111,692 40.94%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 186,811 169,530 159,782 151,129 146,302 141,820 111,692 40.94%
NOSH 161,044 159,934 159,782 154,214 154,002 154,153 145,055 7.22%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 16.47% 15.54% 12.95% 13.03% 14.71% 16.43% 15.41% -
ROE 19.26% 20.21% 16.52% 16.88% 18.72% 19.89% 23.32% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 135.70 137.82 127.60 126.98 120.96 111.41 116.55 10.68%
EPS 22.35 21.42 16.52 16.54 17.79 18.30 17.96 15.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.06 1.00 0.98 0.95 0.92 0.77 31.44%
Adjusted Per Share Value based on latest NOSH - 154,130
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 26.56 26.79 24.78 23.80 22.64 20.87 20.55 18.67%
EPS 4.37 4.16 3.21 3.10 3.33 3.43 3.17 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.227 0.206 0.1942 0.1837 0.1778 0.1724 0.1357 40.96%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 2.02 1.73 1.56 1.59 1.81 1.88 1.70 -
P/RPS 1.49 1.26 1.22 1.25 1.50 1.69 1.46 1.36%
P/EPS 9.04 8.08 9.44 9.61 10.18 10.27 9.47 -3.05%
EY 11.06 12.38 10.59 10.40 9.83 9.73 10.56 3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.63 1.56 1.62 1.91 2.04 2.21 -14.74%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 29/03/12 -
Price 2.02 1.99 1.62 1.60 1.63 1.73 1.86 -
P/RPS 1.49 1.44 1.27 1.26 1.35 1.55 1.60 -4.64%
P/EPS 9.04 9.29 9.81 9.67 9.16 9.45 10.36 -8.69%
EY 11.06 10.76 10.20 10.34 10.91 10.58 9.66 9.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.88 1.62 1.63 1.72 1.88 2.42 -19.75%

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