[CYPARK] YoY Annualized Quarter Result on 31-Oct-2017 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
29-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Oct-2017 [#4]
Profit Trend
QoQ- 9.52%
YoY- 11.39%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 304,000 376,739 337,884 301,684 282,929 251,853 238,795 4.10%
PBT 92,684 118,583 85,459 69,590 60,080 50,872 42,999 13.64%
Tax -21,020 -27,301 -15,056 -11,987 -8,367 -7,379 -3,057 37.85%
NP 71,664 91,282 70,402 57,603 51,713 43,493 39,942 10.22%
-
NP to SH 70,561 91,284 70,402 57,603 51,713 43,493 39,942 9.93%
-
Tax Rate 22.68% 23.02% 17.62% 17.23% 13.93% 14.51% 7.11% -
Total Cost 232,336 285,457 267,481 244,081 231,216 208,360 198,853 2.62%
-
Net Worth 935,628 746,030 590,517 496,663 435,507 331,495 266,893 23.22%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - 13,312 12,514 - - -
Div Payout % - - - 23.11% 24.20% - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 935,628 746,030 590,517 496,663 435,507 331,495 266,893 23.22%
NOSH 480,257 467,441 299,812 260,993 252,938 209,807 184,064 17.31%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 23.57% 24.23% 20.84% 19.09% 18.28% 17.27% 16.73% -
ROE 7.54% 12.24% 11.92% 11.60% 11.87% 13.12% 14.97% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 65.31 81.81 123.59 117.84 113.04 120.04 129.73 -10.79%
EPS 15.16 19.82 25.75 22.50 20.66 20.73 21.70 -5.79%
DPS 0.00 0.00 0.00 5.20 5.00 0.00 0.00 -
NAPS 2.01 1.62 2.16 1.94 1.74 1.58 1.45 5.58%
Adjusted Per Share Value based on latest NOSH - 260,993
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 36.95 45.79 41.06 36.66 34.38 30.61 29.02 4.10%
EPS 8.58 11.09 8.56 7.00 6.28 5.29 4.85 9.96%
DPS 0.00 0.00 0.00 1.62 1.52 0.00 0.00 -
NAPS 1.1371 0.9067 0.7177 0.6036 0.5293 0.4029 0.3244 23.22%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.81 1.40 2.54 2.65 2.23 1.76 2.60 -
P/RPS 1.24 1.71 2.06 2.25 1.97 1.47 2.00 -7.65%
P/EPS 5.34 7.06 9.86 11.78 10.79 8.49 11.98 -12.58%
EY 18.71 14.16 10.14 8.49 9.27 11.78 8.35 14.37%
DY 0.00 0.00 0.00 1.96 2.24 0.00 0.00 -
P/NAPS 0.40 0.86 1.18 1.37 1.28 1.11 1.79 -22.08%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 31/12/20 30/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.35 1.38 1.58 2.37 2.08 1.85 2.15 -
P/RPS 2.07 1.69 1.28 2.01 1.84 1.54 1.66 3.74%
P/EPS 8.91 6.96 6.14 10.53 10.07 8.92 9.91 -1.75%
EY 11.23 14.36 16.30 9.49 9.93 11.21 10.09 1.79%
DY 0.00 0.00 0.00 2.19 2.40 0.00 0.00 -
P/NAPS 0.67 0.85 0.73 1.22 1.20 1.17 1.48 -12.36%

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