[CYPARK] YoY Annualized Quarter Result on 30-Apr-2014 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
30-Apr-2014 [#2]
Profit Trend
QoQ- 38.26%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 324,818 290,326 269,338 240,762 220,420 171,738 167,172 11.69%
PBT 57,584 60,510 51,664 44,552 38,948 37,896 32,176 10.17%
Tax -11,696 -9,560 -5,500 -1,790 -4,690 -9,686 -6,630 9.91%
NP 45,888 50,950 46,164 42,762 34,258 28,210 25,546 10.24%
-
NP to SH 45,888 50,950 46,164 42,762 34,258 28,210 25,546 10.24%
-
Tax Rate 20.31% 15.80% 10.65% 4.02% 12.04% 25.56% 20.61% -
Total Cost 278,930 239,376 223,174 198,000 186,162 143,528 141,626 11.94%
-
Net Worth 467,986 417,949 312,402 242,557 169,530 141,820 97,926 29.75%
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - 24,877 - - - - - -
Div Payout % - 48.83% - - - - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 467,986 417,949 312,402 242,557 169,530 141,820 97,926 29.75%
NOSH 252,965 248,779 198,982 179,672 159,934 154,153 141,922 10.10%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin 14.13% 17.55% 17.14% 17.76% 15.54% 16.43% 15.28% -
ROE 9.81% 12.19% 14.78% 17.63% 20.21% 19.89% 26.09% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 128.40 116.70 135.36 134.00 137.82 111.41 117.79 1.44%
EPS 18.14 20.48 23.20 23.80 21.42 18.30 18.00 0.12%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.68 1.57 1.35 1.06 0.92 0.69 17.84%
Adjusted Per Share Value based on latest NOSH - 179,592
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 39.48 35.28 32.73 29.26 26.79 20.87 20.32 11.69%
EPS 5.58 6.19 5.61 5.20 4.16 3.43 3.10 10.28%
DPS 0.00 3.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5688 0.5079 0.3797 0.2948 0.206 0.1724 0.119 29.75%
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 2.40 2.00 1.87 2.90 1.73 1.88 2.95 -
P/RPS 1.87 1.71 1.38 2.16 1.26 1.69 2.50 -4.71%
P/EPS 13.23 9.77 8.06 12.18 8.08 10.27 16.39 -3.50%
EY 7.56 10.24 12.41 8.21 12.38 9.73 6.10 3.63%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.19 1.19 2.15 1.63 2.04 4.28 -17.99%
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 28/06/11 -
Price 2.69 1.95 1.69 2.79 1.99 1.73 2.15 -
P/RPS 2.09 1.67 1.25 2.08 1.44 1.55 1.83 2.23%
P/EPS 14.83 9.52 7.28 11.72 9.29 9.45 11.94 3.67%
EY 6.74 10.50 13.73 8.53 10.76 10.58 8.37 -3.54%
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.16 1.08 2.07 1.88 1.88 3.12 -11.97%

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