[CYPARK] YoY Annualized Quarter Result on 30-Apr-2018 [#2]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2018
Quarter
30-Apr-2018 [#2]
Profit Trend
QoQ- 26.47%
YoY- 35.14%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 324,896 333,258 379,738 366,200 324,818 290,326 269,338 3.17%
PBT 87,114 85,238 82,120 77,576 57,584 60,510 51,664 9.08%
Tax -21,284 -19,134 -17,418 -15,566 -11,696 -9,560 -5,500 25.27%
NP 65,830 66,104 64,702 62,010 45,888 50,950 46,164 6.08%
-
NP to SH 66,030 66,106 64,704 62,012 45,888 50,950 46,164 6.14%
-
Tax Rate 24.43% 22.45% 21.21% 20.07% 20.31% 15.80% 10.65% -
Total Cost 259,066 267,154 315,036 304,190 278,930 239,376 223,174 2.51%
-
Net Worth 1,058,472 797,352 689,247 538,231 467,986 417,949 312,402 22.53%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - - 24,877 - -
Div Payout % - - - - - 48.83% - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 1,058,472 797,352 689,247 538,231 467,986 417,949 312,402 22.53%
NOSH 490,860 467,441 458,282 261,412 252,965 248,779 198,982 16.22%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 20.26% 19.84% 17.04% 16.93% 14.13% 17.55% 17.14% -
ROE 6.24% 8.29% 9.39% 11.52% 9.81% 12.19% 14.78% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 67.84 71.47 83.19 140.16 128.40 116.70 135.36 -10.86%
EPS 11.48 14.18 14.18 23.74 18.14 20.48 23.20 -11.05%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.21 1.71 1.51 2.06 1.85 1.68 1.57 5.85%
Adjusted Per Share Value based on latest NOSH - 261,412
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 39.49 40.50 46.15 44.51 39.48 35.28 32.73 3.17%
EPS 8.02 8.03 7.86 7.54 5.58 6.19 5.61 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 3.02 0.00 -
NAPS 1.2864 0.969 0.8377 0.6541 0.5688 0.5079 0.3797 22.52%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.32 0.93 1.67 2.49 2.40 2.00 1.87 -
P/RPS 1.95 1.30 2.01 1.78 1.87 1.71 1.38 5.92%
P/EPS 9.57 6.56 11.78 10.49 13.23 9.77 8.06 2.90%
EY 10.44 15.24 8.49 9.53 7.56 10.24 12.41 -2.83%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.60 0.54 1.11 1.21 1.30 1.19 1.19 -10.77%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/06/21 26/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.93 0.985 1.56 2.29 2.69 1.95 1.69 -
P/RPS 1.37 1.38 1.88 1.63 2.09 1.67 1.25 1.53%
P/EPS 6.75 6.95 11.01 9.65 14.83 9.52 7.28 -1.25%
EY 14.82 14.39 9.09 10.36 6.74 10.50 13.73 1.28%
DY 0.00 0.00 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.42 0.58 1.03 1.11 1.45 1.16 1.08 -14.55%

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