[CYPARK] YoY Annualized Quarter Result on 31-Jul-2014 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 4.54%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 316,673 287,106 261,484 252,425 218,530 186,274 158,408 12.22%
PBT 64,509 61,326 53,801 46,866 41,684 36,692 31,776 12.51%
Tax -11,912 -9,622 -6,698 -2,164 -5,696 -9,300 -7,950 6.96%
NP 52,597 51,704 47,102 44,702 35,988 27,392 23,825 14.09%
-
NP to SH 52,597 51,704 47,102 44,702 35,988 27,392 23,825 14.09%
-
Tax Rate 18.47% 15.69% 12.45% 4.62% 13.66% 25.35% 25.02% -
Total Cost 264,076 235,402 214,381 207,722 182,542 158,882 134,582 11.87%
-
Net Worth 536,102 421,174 315,491 248,281 186,811 146,302 104,235 31.35%
Dividend
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 19,876 16,614 - - - - - -
Div Payout % 37.79% 32.13% - - - - - -
Equity
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 536,102 421,174 315,491 248,281 186,811 146,302 104,235 31.35%
NOSH 286,686 249,215 200,949 181,227 161,044 154,002 148,908 11.52%
Ratio Analysis
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 16.61% 18.01% 18.01% 17.71% 16.47% 14.71% 15.04% -
ROE 9.81% 12.28% 14.93% 18.00% 19.26% 18.72% 22.86% -
Per Share
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 110.46 115.20 130.12 139.29 135.70 120.96 106.38 0.62%
EPS 18.35 20.75 23.44 24.67 22.35 17.79 16.00 2.30%
DPS 6.93 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.69 1.57 1.37 1.16 0.95 0.70 17.77%
Adjusted Per Share Value based on latest NOSH - 181,268
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 38.49 34.89 31.78 30.68 26.56 22.64 19.25 12.22%
EPS 6.39 6.28 5.72 5.43 4.37 3.33 2.90 14.05%
DPS 2.42 2.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6515 0.5119 0.3834 0.3017 0.227 0.1778 0.1267 31.34%
Price Multiplier on Financial Quarter End Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 2.52 2.00 1.77 2.74 2.02 1.81 2.12 -
P/RPS 2.28 1.74 1.36 1.97 1.49 1.50 1.99 2.29%
P/EPS 13.74 9.64 7.55 11.11 9.04 10.18 13.25 0.60%
EY 7.28 10.37 13.24 9.00 11.06 9.83 7.55 -0.60%
DY 2.75 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.18 1.13 2.00 1.74 1.91 3.03 -12.59%
Price Multiplier on Announcement Date
31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/09/17 30/09/16 30/09/15 29/09/14 30/09/13 28/09/12 29/09/11 -
Price 2.55 2.03 1.70 2.65 2.02 1.63 1.52 -
P/RPS 2.31 1.76 1.31 1.90 1.49 1.35 1.43 8.31%
P/EPS 13.90 9.78 7.25 10.74 9.04 9.16 9.50 6.54%
EY 7.19 10.22 13.79 9.31 11.06 10.91 10.53 -6.15%
DY 2.72 3.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.20 1.08 1.93 1.74 1.72 2.17 -7.48%

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