[CYPARK] YoY Quarter Result on 31-Oct-2020 [#4]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
31-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Oct-2020 [#4]
Profit Trend
QoQ- 31.93%
YoY- -45.19%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
Quarter Result
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 86,953 81,686 99,697 79,655 64,180 67,599 55,740 7.68%
PBT 31,206 29,757 52,618 23,253 21,207 14,085 10,520 19.84%
Tax -5,521 -7,282 -13,747 -3,070 -3,052 -1,150 -2,353 15.25%
NP 25,685 22,475 38,871 20,183 18,155 12,935 8,167 21.02%
-
NP to SH 25,723 21,304 38,871 20,183 18,155 12,935 8,167 21.05%
-
Tax Rate 17.69% 24.47% 26.13% 13.20% 14.39% 8.16% 22.37% -
Total Cost 61,268 59,211 60,826 59,472 46,025 54,664 47,573 4.30%
-
Net Worth 1,027,266 935,628 746,030 590,517 496,663 435,507 331,718 20.71%
Dividend
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,027,266 935,628 746,030 590,517 496,663 435,507 331,718 20.71%
NOSH 578,061 480,257 467,441 299,812 260,993 252,938 209,948 18.37%
Ratio Analysis
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 29.54% 27.51% 38.99% 25.34% 28.29% 19.13% 14.65% -
ROE 2.50% 2.28% 5.21% 3.42% 3.66% 2.97% 2.46% -
Per Share
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 17.69 17.55 21.65 29.14 25.07 27.01 26.55 -6.53%
EPS 4.47 4.58 8.44 7.38 7.09 5.17 3.89 2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.09 2.01 1.62 2.16 1.94 1.74 1.58 4.76%
Adjusted Per Share Value based on latest NOSH - 480,257
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 10.57 9.93 12.12 9.68 7.80 8.22 6.77 7.70%
EPS 3.13 2.59 4.72 2.45 2.21 1.57 0.99 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2485 1.1371 0.9067 0.7177 0.6036 0.5293 0.4031 20.71%
Price Multiplier on Financial Quarter End Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.995 0.81 1.40 2.54 2.65 2.23 1.76 -
P/RPS 5.62 4.62 6.47 8.72 10.57 8.26 6.63 -2.71%
P/EPS 19.01 17.70 16.59 34.41 37.37 43.15 45.24 -13.44%
EY 5.26 5.65 6.03 2.91 2.68 2.32 2.21 15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.86 1.18 1.37 1.28 1.11 -13.02%
Price Multiplier on Announcement Date
31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 30/12/21 31/12/20 30/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.895 1.35 1.38 1.58 2.37 2.08 1.85 -
P/RPS 5.06 7.69 6.37 5.42 9.45 7.70 6.97 -5.19%
P/EPS 17.10 29.50 16.35 21.40 33.42 40.25 47.56 -15.66%
EY 5.85 3.39 6.12 4.67 2.99 2.48 2.10 18.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 0.85 0.73 1.22 1.20 1.17 -15.35%

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