[CYPARK] YoY Annualized Quarter Result on 31-Jul-2017 [#3]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- 14.62%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 296,418 369,389 344,305 316,673 287,106 261,484 252,425 2.71%
PBT 83,902 87,953 82,941 64,509 61,326 53,801 46,866 10.18%
Tax -18,317 -18,072 -15,981 -11,912 -9,622 -6,698 -2,164 42.71%
NP 65,585 69,881 66,960 52,597 51,704 47,102 44,702 6.59%
-
NP to SH 65,601 69,882 66,960 52,597 51,704 47,102 44,702 6.59%
-
Tax Rate 21.83% 20.55% 19.27% 18.47% 15.69% 12.45% 4.62% -
Total Cost 230,833 299,508 277,345 264,076 235,402 214,381 207,722 1.77%
-
Net Worth 813,047 691,848 552,788 536,102 421,174 315,491 248,281 21.83%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - 19,876 16,614 - - -
Div Payout % - - - 37.79% 32.13% - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 813,047 691,848 552,788 536,102 421,174 315,491 248,281 21.83%
NOSH 464,598 467,441 299,723 286,686 249,215 200,949 181,227 16.97%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 22.13% 18.92% 19.45% 16.61% 18.01% 18.01% 17.71% -
ROE 8.07% 10.10% 12.11% 9.81% 12.28% 14.93% 18.00% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 63.80 80.62 130.18 110.46 115.20 130.12 139.29 -12.19%
EPS 14.12 15.25 25.32 18.35 20.75 23.44 24.67 -8.87%
DPS 0.00 0.00 0.00 6.93 6.67 0.00 0.00 -
NAPS 1.75 1.51 2.09 1.87 1.69 1.57 1.37 4.16%
Adjusted Per Share Value based on latest NOSH - 286,527
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 36.02 44.89 41.84 38.49 34.89 31.78 30.68 2.70%
EPS 7.97 8.49 8.14 6.39 6.28 5.72 5.43 6.59%
DPS 0.00 0.00 0.00 2.42 2.02 0.00 0.00 -
NAPS 0.9881 0.8408 0.6718 0.6515 0.5119 0.3834 0.3017 21.84%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.935 1.44 2.40 2.52 2.00 1.77 2.74 -
P/RPS 1.47 1.79 1.84 2.28 1.74 1.36 1.97 -4.75%
P/EPS 6.62 9.44 9.48 13.74 9.64 7.55 11.11 -8.26%
EY 15.10 10.59 10.55 7.28 10.37 13.24 9.00 8.99%
DY 0.00 0.00 0.00 2.75 3.33 0.00 0.00 -
P/NAPS 0.53 0.95 1.15 1.35 1.18 1.13 2.00 -19.83%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 29/09/14 -
Price 0.885 1.36 2.40 2.55 2.03 1.70 2.65 -
P/RPS 1.39 1.69 1.84 2.31 1.76 1.31 1.90 -5.07%
P/EPS 6.27 8.92 9.48 13.90 9.78 7.25 10.74 -8.57%
EY 15.95 11.21 10.55 7.19 10.22 13.79 9.31 9.37%
DY 0.00 0.00 0.00 2.72 3.28 0.00 0.00 -
P/NAPS 0.51 0.90 1.15 1.36 1.20 1.08 1.93 -19.87%

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