[CYPARK] YoY Annualized Quarter Result on 31-Jan-2014 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- -13.91%
YoY- 17.17%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 313,936 275,164 239,688 205,856 203,884 169,068 170,432 10.70%
PBT 57,896 47,800 38,836 32,376 28,188 35,256 33,120 9.74%
Tax -12,544 -6,964 -4,692 -1,448 -1,792 -9,204 -6,916 10.42%
NP 45,352 40,836 34,144 30,928 26,396 26,052 26,204 9.56%
-
NP to SH 45,352 40,836 34,144 30,928 26,396 26,052 26,204 9.56%
-
Tax Rate 21.67% 14.57% 12.08% 4.47% 6.36% 26.11% 20.88% -
Total Cost 268,584 234,328 205,544 174,928 177,488 143,016 144,228 10.90%
-
Net Worth 453,013 402,398 295,023 227,306 159,782 111,692 85,162 32.08%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 453,013 402,398 295,023 227,306 159,782 111,692 85,162 32.08%
NOSH 253,080 248,394 196,682 178,981 159,782 145,055 131,020 11.58%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 14.45% 14.84% 14.25% 15.02% 12.95% 15.41% 15.38% -
ROE 10.01% 10.15% 11.57% 13.61% 16.52% 23.32% 30.77% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 124.05 110.78 121.87 115.02 127.60 116.55 130.08 -0.78%
EPS 17.92 16.44 17.36 17.28 16.52 17.96 20.00 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.62 1.50 1.27 1.00 0.77 0.65 18.37%
Adjusted Per Share Value based on latest NOSH - 178,981
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 38.15 33.44 29.13 25.02 24.78 20.55 20.71 10.70%
EPS 5.51 4.96 4.15 3.76 3.21 3.17 3.18 9.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.489 0.3585 0.2763 0.1942 0.1357 0.1035 32.09%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.24 1.67 1.85 2.16 1.56 1.70 2.12 -
P/RPS 1.81 1.51 1.52 1.88 1.22 1.46 1.63 1.75%
P/EPS 12.50 10.16 10.66 12.50 9.44 9.47 10.60 2.78%
EY 8.00 9.84 9.38 8.00 10.59 10.56 9.43 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.03 1.23 1.70 1.56 2.21 3.26 -14.75%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/17 31/03/16 31/03/15 28/03/14 29/03/13 29/03/12 28/03/11 -
Price 2.25 1.90 1.79 2.79 1.62 1.86 2.93 -
P/RPS 1.81 1.72 1.47 2.43 1.27 1.60 2.25 -3.55%
P/EPS 12.56 11.56 10.31 16.15 9.81 10.36 14.65 -2.53%
EY 7.96 8.65 9.70 6.19 10.20 9.66 6.83 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 1.19 2.20 1.62 2.42 4.51 -19.13%

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