[CYPARK] YoY TTM Result on 31-Jan-2014 [#1]

Stock
[CYPARK] CYPARK RESOURCES BERHAD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jan-2014 [#1]
Profit Trend
QoQ- 3.15%
YoY- 43.29%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 292,621 260,722 246,113 221,158 204,505 161,156 123,722 15.41%
PBT 62,603 53,112 44,614 44,129 32,570 27,825 24,026 17.28%
Tax -9,761 -7,923 -3,868 -7,072 -6,708 -7,577 -7,322 4.90%
NP 52,842 45,189 40,746 37,057 25,862 20,248 16,704 21.13%
-
NP to SH 52,842 45,189 40,746 37,057 25,862 20,246 16,704 21.13%
-
Tax Rate 15.59% 14.92% 8.67% 16.03% 20.60% 27.23% 30.48% -
Total Cost 239,779 215,533 205,367 184,101 178,643 140,908 107,018 14.37%
-
Net Worth 453,013 402,398 295,023 227,306 159,782 111,692 0 -
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 453,013 402,398 295,023 227,306 159,782 111,692 0 -
NOSH 253,080 248,394 196,682 178,981 159,782 145,055 131,020 11.58%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 18.06% 17.33% 16.56% 16.76% 12.65% 12.56% 13.50% -
ROE 11.66% 11.23% 13.81% 16.30% 16.19% 18.13% 0.00% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 115.62 104.96 125.13 123.56 127.99 111.10 94.43 3.42%
EPS 20.88 18.19 20.72 20.70 16.19 13.96 12.75 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.62 1.50 1.27 1.00 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 178,981
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 35.56 31.69 29.91 26.88 24.85 19.59 15.04 15.40%
EPS 6.42 5.49 4.95 4.50 3.14 2.46 2.03 21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5506 0.489 0.3585 0.2763 0.1942 0.1357 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 2.24 1.67 1.85 2.16 1.56 1.70 2.12 -
P/RPS 1.94 1.59 1.48 1.75 1.22 1.53 2.25 -2.43%
P/EPS 10.73 9.18 8.93 10.43 9.64 12.18 16.63 -7.03%
EY 9.32 10.89 11.20 9.59 10.38 8.21 6.01 7.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.03 1.23 1.70 1.56 2.21 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 30/03/17 31/03/16 31/03/15 28/03/14 29/03/13 29/03/12 - -
Price 2.25 1.90 1.79 2.79 1.62 1.86 0.00 -
P/RPS 1.95 1.81 1.43 2.26 1.27 1.67 0.00 -
P/EPS 10.78 10.44 8.64 13.48 10.01 13.33 0.00 -
EY 9.28 9.57 11.57 7.42 9.99 7.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.17 1.19 2.20 1.62 2.42 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