[CYPARK] YoY Annualized Quarter Result on 31-Jan-2017 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jan-2017 [#1]
Profit Trend
QoQ- -12.3%
YoY- 11.06%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 363,504 353,756 336,100 313,936 275,164 239,688 205,856 9.93%
PBT 77,276 66,892 61,152 57,896 47,800 38,836 32,376 15.59%
Tax -19,084 -14,860 -12,124 -12,544 -6,964 -4,692 -1,448 53.66%
NP 58,192 52,032 49,028 45,352 40,836 34,144 30,928 11.10%
-
NP to SH 58,196 52,032 49,032 45,352 40,836 34,144 30,928 11.10%
-
Tax Rate 24.70% 22.21% 19.83% 21.67% 14.57% 12.08% 4.47% -
Total Cost 305,312 301,724 287,072 268,584 234,328 205,544 174,928 9.72%
-
Net Worth 775,952 551,711 526,961 453,013 402,398 295,023 227,306 22.69%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 775,952 551,711 526,961 453,013 402,398 295,023 227,306 22.69%
NOSH 467,441 458,007 261,209 253,080 248,394 196,682 178,981 17.34%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 16.01% 14.71% 14.59% 14.45% 14.84% 14.25% 15.02% -
ROE 7.50% 9.43% 9.30% 10.01% 10.15% 11.57% 13.61% -
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 77.76 94.26 126.92 124.05 110.78 121.87 115.02 -6.31%
EPS 12.44 14.00 18.76 17.92 16.44 17.36 17.28 -5.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.47 1.99 1.79 1.62 1.50 1.27 4.56%
Adjusted Per Share Value based on latest NOSH - 253,080
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 44.18 42.99 40.85 38.15 33.44 29.13 25.02 9.93%
EPS 7.07 6.32 5.96 5.51 4.96 4.15 3.76 11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.943 0.6705 0.6404 0.5506 0.489 0.3585 0.2763 22.69%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.33 1.64 2.65 2.24 1.67 1.85 2.16 -
P/RPS 1.71 1.74 2.09 1.81 1.51 1.52 1.88 -1.56%
P/EPS 10.68 11.83 14.31 12.50 10.16 10.66 12.50 -2.58%
EY 9.36 8.45 6.99 8.00 9.84 9.38 8.00 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.12 1.33 1.25 1.03 1.23 1.70 -11.80%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 18/03/20 29/03/19 30/03/18 30/03/17 31/03/16 31/03/15 28/03/14 -
Price 0.70 1.69 2.54 2.25 1.90 1.79 2.79 -
P/RPS 0.90 1.79 2.00 1.81 1.72 1.47 2.43 -15.25%
P/EPS 5.62 12.19 13.72 12.56 11.56 10.31 16.15 -16.12%
EY 17.79 8.20 7.29 7.96 8.65 9.70 6.19 19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.15 1.28 1.26 1.17 1.19 2.20 -24.10%

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