[CYPARK] YoY Cumulative Quarter Result on 31-Oct-2014 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Oct-2014 [#4]
Profit Trend
QoQ- 19.13%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 301,684 282,929 251,853 238,795 220,665 195,826 161,531 10.96%
PBT 69,590 60,080 50,872 42,999 43,082 34,227 27,486 16.72%
Tax -11,987 -8,367 -7,379 -3,057 -7,158 -8,720 -7,398 8.36%
NP 57,603 51,713 43,493 39,942 35,924 25,507 20,088 19.17%
-
NP to SH 57,603 51,713 43,493 39,942 35,924 25,507 20,081 19.18%
-
Tax Rate 17.23% 13.93% 14.51% 7.11% 16.61% 25.48% 26.92% -
Total Cost 244,081 231,216 208,360 198,853 184,741 170,319 141,443 9.51%
-
Net Worth 496,663 435,507 331,495 266,893 202,861 151,129 106,988 29.12%
Dividend
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div 13,312 12,514 - - - - 5,496 15.87%
Div Payout % 23.11% 24.20% - - - - 27.37% -
Equity
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 496,663 435,507 331,495 266,893 202,861 151,129 106,988 29.12%
NOSH 260,993 252,938 209,807 184,064 164,927 154,214 146,560 10.08%
Ratio Analysis
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin 19.09% 18.28% 17.27% 16.73% 16.28% 13.03% 12.44% -
ROE 11.60% 11.87% 13.12% 14.97% 17.71% 16.88% 18.77% -
Per Share
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 117.84 113.04 120.04 129.73 133.79 126.98 110.21 1.12%
EPS 22.50 20.66 20.73 21.70 21.79 16.54 13.85 8.41%
DPS 5.20 5.00 0.00 0.00 0.00 0.00 3.75 5.59%
NAPS 1.94 1.74 1.58 1.45 1.23 0.98 0.73 17.67%
Adjusted Per Share Value based on latest NOSH - 184,367
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 36.66 34.38 30.61 29.02 26.82 23.80 19.63 10.96%
EPS 7.00 6.28 5.29 4.85 4.37 3.10 2.44 19.18%
DPS 1.62 1.52 0.00 0.00 0.00 0.00 0.67 15.83%
NAPS 0.6036 0.5293 0.4029 0.3244 0.2465 0.1837 0.13 29.13%
Price Multiplier on Financial Quarter End Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 2.65 2.23 1.76 2.60 2.12 1.59 1.60 -
P/RPS 2.25 1.97 1.47 2.00 1.58 1.25 1.45 7.59%
P/EPS 11.78 10.79 8.49 11.98 9.73 9.61 11.68 0.14%
EY 8.49 9.27 11.78 8.35 10.27 10.40 8.56 -0.13%
DY 1.96 2.24 0.00 0.00 0.00 0.00 2.34 -2.90%
P/NAPS 1.37 1.28 1.11 1.79 1.72 1.62 2.19 -7.51%
Price Multiplier on Announcement Date
31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.37 2.08 1.85 2.15 2.55 1.60 1.45 -
P/RPS 2.01 1.84 1.54 1.66 1.91 1.26 1.32 7.25%
P/EPS 10.53 10.07 8.92 9.91 11.71 9.67 10.58 -0.07%
EY 9.49 9.93 11.21 10.09 8.54 10.34 9.45 0.07%
DY 2.19 2.40 0.00 0.00 0.00 0.00 2.59 -2.75%
P/NAPS 1.22 1.20 1.17 1.48 2.07 1.63 1.99 -7.82%

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