[CYPARK] QoQ TTM Result on 31-Jul-2014 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 5.68%
YoY- 32.58%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 251,943 246,113 237,655 244,948 230,836 221,158 220,665 9.26%
PBT 46,555 44,614 42,999 46,969 45,884 44,129 43,082 5.31%
Tax -4,912 -3,868 -3,057 -4,510 -5,708 -7,072 -7,158 -22.25%
NP 41,643 40,746 39,942 42,459 40,176 37,057 35,924 10.37%
-
NP to SH 41,643 40,746 39,942 42,459 40,176 37,057 35,924 10.37%
-
Tax Rate 10.55% 8.67% 7.11% 9.60% 12.44% 16.03% 16.61% -
Total Cost 210,300 205,367 197,713 202,489 190,660 184,101 184,741 9.04%
-
Net Worth 312,410 295,023 267,333 248,338 242,449 227,306 164,728 53.39%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 312,410 295,023 267,333 248,338 242,449 227,306 164,728 53.39%
NOSH 198,987 196,682 184,367 181,268 179,592 178,981 164,728 13.46%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 16.53% 16.56% 16.81% 17.33% 17.40% 16.76% 16.28% -
ROE 13.33% 13.81% 14.94% 17.10% 16.57% 16.30% 21.81% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 126.61 125.13 128.90 135.13 128.53 123.56 133.96 -3.70%
EPS 20.93 20.72 21.66 23.42 22.37 20.70 21.81 -2.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.50 1.45 1.37 1.35 1.27 1.00 35.19%
Adjusted Per Share Value based on latest NOSH - 181,268
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 30.62 29.91 28.88 29.77 28.05 26.88 26.82 9.26%
EPS 5.06 4.95 4.85 5.16 4.88 4.50 4.37 10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.3585 0.3249 0.3018 0.2947 0.2763 0.2002 53.40%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 1.87 1.85 2.60 2.74 2.90 2.16 2.12 -
P/RPS 1.48 1.48 2.02 2.03 2.26 1.75 1.58 -4.27%
P/EPS 8.94 8.93 12.00 11.70 12.96 10.43 9.72 -5.43%
EY 11.19 11.20 8.33 8.55 7.71 9.59 10.29 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 1.79 2.00 2.15 1.70 2.12 -32.02%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/06/15 31/03/15 31/12/14 29/09/14 30/06/14 28/03/14 31/12/13 -
Price 1.69 1.79 2.15 2.65 2.79 2.79 2.55 -
P/RPS 1.33 1.43 1.67 1.96 2.17 2.26 1.90 -21.21%
P/EPS 8.08 8.64 9.92 11.31 12.47 13.48 11.69 -21.87%
EY 12.38 11.57 10.08 8.84 8.02 7.42 8.55 28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.19 1.48 1.93 2.07 2.20 2.55 -43.69%

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