[CYPARK] YoY Annualized Quarter Result on 31-Jul-2013 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- 5.05%
YoY- 31.38%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 287,106 261,484 252,425 218,530 186,274 158,408 187,465 7.35%
PBT 61,326 53,801 46,866 41,684 36,692 31,776 28,153 13.84%
Tax -9,622 -6,698 -2,164 -5,696 -9,300 -7,950 -8,097 2.91%
NP 51,704 47,102 44,702 35,988 27,392 23,825 20,056 17.08%
-
NP to SH 51,704 47,102 44,702 35,988 27,392 23,825 20,056 17.08%
-
Tax Rate 15.69% 12.45% 4.62% 13.66% 25.35% 25.02% 28.76% -
Total Cost 235,402 214,381 207,722 182,542 158,882 134,582 167,409 5.83%
-
Net Worth 421,174 315,491 248,281 186,811 146,302 104,235 51,459 41.91%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div 16,614 - - - - - - -
Div Payout % 32.13% - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 421,174 315,491 248,281 186,811 146,302 104,235 51,459 41.91%
NOSH 249,215 200,949 181,227 161,044 154,002 148,908 79,168 21.03%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 18.01% 18.01% 17.71% 16.47% 14.71% 15.04% 10.70% -
ROE 12.28% 14.93% 18.00% 19.26% 18.72% 22.86% 38.97% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 115.20 130.12 139.29 135.70 120.96 106.38 236.79 -11.30%
EPS 20.75 23.44 24.67 22.35 17.79 16.00 25.33 -3.26%
DPS 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.57 1.37 1.16 0.95 0.70 0.65 17.24%
Adjusted Per Share Value based on latest NOSH - 160,880
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 34.89 31.78 30.68 26.56 22.64 19.25 22.78 7.35%
EPS 6.28 5.72 5.43 4.37 3.33 2.90 2.44 17.04%
DPS 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5119 0.3834 0.3017 0.227 0.1778 0.1267 0.0625 41.93%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 - -
Price 2.00 1.77 2.74 2.02 1.81 2.12 0.00 -
P/RPS 1.74 1.36 1.97 1.49 1.50 1.99 0.00 -
P/EPS 9.64 7.55 11.11 9.04 10.18 13.25 0.00 -
EY 10.37 13.24 9.00 11.06 9.83 7.55 0.00 -
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 2.00 1.74 1.91 3.03 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 29/09/14 30/09/13 28/09/12 29/09/11 12/10/10 -
Price 2.03 1.70 2.65 2.02 1.63 1.52 0.00 -
P/RPS 1.76 1.31 1.90 1.49 1.35 1.43 0.00 -
P/EPS 9.78 7.25 10.74 9.04 9.16 9.50 0.00 -
EY 10.22 13.79 9.31 11.06 10.91 10.53 0.00 -
DY 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.08 1.93 1.74 1.72 2.17 0.00 -

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