[CYPARK] QoQ Cumulative Quarter Result on 31-Jan-2016 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2016
Quarter
31-Jan-2016 [#1]
Profit Trend
QoQ- -76.53%
YoY- 19.6%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 282,929 215,330 145,163 68,791 251,853 196,113 134,669 63.66%
PBT 60,080 45,995 30,255 11,950 50,872 40,351 25,832 75.09%
Tax -8,367 -7,217 -4,780 -1,741 -7,379 -5,024 -2,750 109.26%
NP 51,713 38,778 25,475 10,209 43,493 35,327 23,082 70.80%
-
NP to SH 51,713 38,778 25,475 10,209 43,493 35,327 23,082 70.80%
-
Tax Rate 13.93% 15.69% 15.80% 14.57% 14.51% 12.45% 10.65% -
Total Cost 231,216 176,552 119,688 58,582 208,360 160,786 111,587 62.17%
-
Net Worth 435,507 421,174 417,949 402,398 331,495 315,491 312,402 24.66%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div 12,514 12,460 12,438 - - - - -
Div Payout % 24.20% 32.13% 48.83% - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 435,507 421,174 417,949 402,398 331,495 315,491 312,402 24.66%
NOSH 252,938 249,215 248,779 248,394 209,807 200,949 198,982 17.26%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 18.28% 18.01% 17.55% 14.84% 17.27% 18.01% 17.14% -
ROE 11.87% 9.21% 6.10% 2.54% 13.12% 11.20% 7.39% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 113.04 86.40 58.35 27.69 120.04 97.59 67.68 40.55%
EPS 20.66 15.56 10.24 4.11 20.73 17.58 11.60 46.67%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.69 1.68 1.62 1.58 1.57 1.57 7.06%
Adjusted Per Share Value based on latest NOSH - 248,394
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 34.38 26.17 17.64 8.36 30.61 23.83 16.37 63.62%
EPS 6.28 4.71 3.10 1.24 5.29 4.29 2.81 70.52%
DPS 1.52 1.51 1.51 0.00 0.00 0.00 0.00 -
NAPS 0.5293 0.5119 0.5079 0.489 0.4029 0.3834 0.3797 24.66%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 2.23 2.00 2.00 1.67 1.76 1.77 1.87 -
P/RPS 1.97 2.31 3.43 6.03 1.47 1.81 2.76 -20.05%
P/EPS 10.79 12.85 19.53 40.63 8.49 10.07 16.12 -23.38%
EY 9.27 7.78 5.12 2.46 11.78 9.93 6.20 30.59%
DY 2.24 2.50 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.18 1.19 1.03 1.11 1.13 1.19 4.95%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.08 2.03 1.95 1.90 1.85 1.70 1.69 -
P/RPS 1.84 2.35 3.34 6.86 1.54 1.74 2.50 -18.40%
P/EPS 10.07 13.05 19.04 46.23 8.92 9.67 14.57 -21.74%
EY 9.93 7.67 5.25 2.16 11.21 10.34 6.86 27.81%
DY 2.40 2.46 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.20 1.16 1.17 1.17 1.08 1.08 7.24%

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