[CYPARK] YoY Quarter Result on 31-Oct-2013 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Oct-2013 [#4]
Profit Trend
QoQ- -9.42%
YoY- 79.99%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 67,599 55,740 49,475 56,768 56,120 42,725 36,312 10.90%
PBT 14,085 10,520 7,849 11,819 6,708 3,654 8,379 9.03%
Tax -1,150 -2,353 -1,433 -2,886 -1,745 -1,237 -2,995 -14.73%
NP 12,935 8,167 6,416 8,933 4,963 2,417 5,384 15.71%
-
NP to SH 12,935 8,167 6,416 8,933 4,963 2,417 5,384 15.71%
-
Tax Rate 8.16% 22.37% 18.26% 24.42% 26.01% 33.85% 35.74% -
Total Cost 54,664 47,573 43,059 47,835 51,157 40,308 30,928 9.94%
-
Net Worth 435,507 331,718 267,333 164,728 151,047 100,131 80,760 32.39%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - 3,526 -
Div Payout % - - - - - - 65.50% -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 435,507 331,718 267,333 164,728 151,047 100,131 80,760 32.39%
NOSH 252,938 209,948 184,367 164,728 154,130 137,166 134,600 11.07%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 19.13% 14.65% 12.97% 15.74% 8.84% 5.66% 14.83% -
ROE 2.97% 2.46% 2.40% 5.42% 3.29% 2.41% 6.67% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 27.01 26.55 26.83 34.46 36.41 31.15 26.98 0.01%
EPS 5.17 3.89 3.48 5.42 3.22 1.67 4.00 4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.62 -
NAPS 1.74 1.58 1.45 1.00 0.98 0.73 0.60 19.39%
Adjusted Per Share Value based on latest NOSH - 164,728
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 8.22 6.77 6.01 6.90 6.82 5.19 4.41 10.92%
EPS 1.57 0.99 0.78 1.09 0.60 0.29 0.65 15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.5293 0.4031 0.3249 0.2002 0.1836 0.1217 0.0981 32.40%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.23 1.76 2.60 2.12 1.59 1.60 1.08 -
P/RPS 8.26 6.63 9.69 6.15 4.37 5.14 4.00 12.83%
P/EPS 43.15 45.24 74.71 39.09 49.38 90.80 27.00 8.11%
EY 2.32 2.21 1.34 2.56 2.03 1.10 3.70 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.43 -
P/NAPS 1.28 1.11 1.79 2.12 1.62 2.19 1.80 -5.51%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.08 1.85 2.15 2.55 1.60 1.45 1.44 -
P/RPS 7.70 6.97 8.01 7.40 4.39 4.66 5.34 6.28%
P/EPS 40.25 47.56 61.78 47.02 49.69 82.29 36.00 1.87%
EY 2.48 2.10 1.62 2.13 2.01 1.22 2.78 -1.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 1.20 1.17 1.48 2.55 1.63 1.99 2.40 -10.90%

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