[CYPARK] QoQ TTM Result on 30-Apr-2021 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2021
Quarter
30-Apr-2021 [#2]
Profit Trend
QoQ- -0.67%
YoY- -23.39%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 316,047 315,323 310,056 299,819 289,603 304,000 322,011 -1.23%
PBT 96,817 96,637 95,188 93,622 93,759 92,684 115,545 -11.09%
Tax -20,935 -21,382 -23,143 -22,096 -21,739 -21,021 -27,486 -16.55%
NP 75,882 75,255 72,045 71,526 72,020 71,663 88,059 -9.42%
-
NP to SH 76,248 75,415 70,996 70,467 70,939 70,505 88,072 -9.13%
-
Tax Rate 21.62% 22.13% 24.31% 23.60% 23.19% 22.68% 23.79% -
Total Cost 240,165 240,068 238,011 228,293 217,583 232,337 233,952 1.75%
-
Net Worth 1,206,444 1,027,266 1,076,640 1,058,472 1,004,706 935,628 814,380 29.86%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,206,444 1,027,266 1,076,640 1,058,472 1,004,706 935,628 814,380 29.86%
NOSH 596,459 578,061 491,461 490,860 487,923 480,257 465,360 17.94%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 24.01% 23.87% 23.24% 23.86% 24.87% 23.57% 27.35% -
ROE 6.32% 7.34% 6.59% 6.66% 7.06% 7.54% 10.81% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 54.49 64.15 64.51 62.60 60.82 65.31 69.20 -14.69%
EPS 13.15 15.34 14.77 14.71 14.90 15.15 18.93 -21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.09 2.24 2.21 2.11 2.01 1.75 12.17%
Adjusted Per Share Value based on latest NOSH - 490,860
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 38.41 38.32 37.68 36.44 35.20 36.95 39.13 -1.22%
EPS 9.27 9.17 8.63 8.56 8.62 8.57 10.70 -9.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4662 1.2485 1.3085 1.2864 1.221 1.1371 0.9897 29.86%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.845 0.995 0.89 1.32 1.35 0.81 0.935 -
P/RPS 1.55 1.55 1.38 2.11 2.22 1.24 1.35 9.61%
P/EPS 6.43 6.48 6.03 8.97 9.06 5.35 4.94 19.15%
EY 15.56 15.42 16.60 11.15 11.04 18.70 20.24 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.40 0.60 0.64 0.40 0.53 -15.69%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/03/22 30/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.815 0.895 0.965 0.93 1.30 1.35 0.885 -
P/RPS 1.50 1.40 1.50 1.49 2.14 2.07 1.28 11.12%
P/EPS 6.20 5.83 6.53 6.32 8.73 8.91 4.68 20.56%
EY 16.13 17.14 15.31 15.82 11.46 11.22 21.38 -17.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.42 0.62 0.67 0.51 -16.33%

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