[CYPARK] YoY Annualized Quarter Result on 30-Apr-2015 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2015
Quarter
30-Apr-2015 [#2]
Profit Trend
QoQ- 35.2%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 366,200 324,818 290,326 269,338 240,762 220,420 171,738 13.44%
PBT 77,576 57,584 60,510 51,664 44,552 38,948 37,896 12.67%
Tax -15,566 -11,696 -9,560 -5,500 -1,790 -4,690 -9,686 8.22%
NP 62,010 45,888 50,950 46,164 42,762 34,258 28,210 14.02%
-
NP to SH 62,012 45,888 50,950 46,164 42,762 34,258 28,210 14.02%
-
Tax Rate 20.07% 20.31% 15.80% 10.65% 4.02% 12.04% 25.56% -
Total Cost 304,190 278,930 239,376 223,174 198,000 186,162 143,528 13.32%
-
Net Worth 538,231 467,986 417,949 312,402 242,557 169,530 141,820 24.88%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - 24,877 - - - - -
Div Payout % - - 48.83% - - - - -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 538,231 467,986 417,949 312,402 242,557 169,530 141,820 24.88%
NOSH 261,412 252,965 248,779 198,982 179,672 159,934 154,153 9.19%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 16.93% 14.13% 17.55% 17.14% 17.76% 15.54% 16.43% -
ROE 11.52% 9.81% 12.19% 14.78% 17.63% 20.21% 19.89% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 140.16 128.40 116.70 135.36 134.00 137.82 111.41 3.89%
EPS 23.74 18.14 20.48 23.20 23.80 21.42 18.30 4.43%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.85 1.68 1.57 1.35 1.06 0.92 14.37%
Adjusted Per Share Value based on latest NOSH - 198,987
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 44.51 39.48 35.28 32.73 29.26 26.79 20.87 13.44%
EPS 7.54 5.58 6.19 5.61 5.20 4.16 3.43 14.02%
DPS 0.00 0.00 3.02 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.5688 0.5079 0.3797 0.2948 0.206 0.1724 24.87%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 2.49 2.40 2.00 1.87 2.90 1.73 1.88 -
P/RPS 1.78 1.87 1.71 1.38 2.16 1.26 1.69 0.86%
P/EPS 10.49 13.23 9.77 8.06 12.18 8.08 10.27 0.35%
EY 9.53 7.56 10.24 12.41 8.21 12.38 9.73 -0.34%
DY 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.30 1.19 1.19 2.15 1.63 2.04 -8.33%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.29 2.69 1.95 1.69 2.79 1.99 1.73 -
P/RPS 1.63 2.09 1.67 1.25 2.08 1.44 1.55 0.84%
P/EPS 9.65 14.83 9.52 7.28 11.72 9.29 9.45 0.34%
EY 10.36 6.74 10.50 13.73 8.53 10.76 10.58 -0.34%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.45 1.16 1.08 2.07 1.88 1.88 -8.40%

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