[CYPARK] YoY Cumulative 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- 57.57%
YoY- 31.38%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 215,330 196,113 189,319 163,898 139,706 118,806 140,599 7.35%
PBT 45,995 40,351 35,150 31,263 27,519 23,832 21,115 13.84%
Tax -7,217 -5,024 -1,623 -4,272 -6,975 -5,963 -6,073 2.91%
NP 38,778 35,327 33,527 26,991 20,544 17,869 15,042 17.08%
-
NP to SH 38,778 35,327 33,527 26,991 20,544 17,869 15,042 17.08%
-
Tax Rate 15.69% 12.45% 4.62% 13.66% 25.35% 25.02% 28.76% -
Total Cost 176,552 160,786 155,792 136,907 119,162 100,937 125,557 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 12,460 - - - - - - -
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 9.21% 11.20% 13.50% 14.45% 14.04% 17.14% 29.23% -
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 86.40 97.59 104.47 101.77 90.72 79.78 177.59 -11.30%
EPS 15.56 17.58 18.50 16.76 13.34 12.00 19.00 -3.27%
DPS 5.00 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 26.17 23.83 23.01 19.92 16.98 14.44 17.09 7.35%
EPS 4.71 4.29 4.07 3.28 2.50 2.17 1.83 17.04%
DPS 1.51 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 2.31 1.81 2.62 1.98 2.00 2.66 0.00 -
P/EPS 12.85 10.07 14.81 12.05 13.57 17.67 0.00 -
EY 7.78 9.93 6.75 8.30 7.37 5.66 0.00 -
DY 2.50 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 2.35 1.74 2.54 1.98 1.80 1.91 0.00 -
P/EPS 13.05 9.67 14.32 12.05 12.22 12.67 0.00 -
EY 7.67 10.34 6.98 8.30 8.18 7.89 0.00 -
DY 2.46 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