[CYPARK] YoY TTM 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- 11.97%
YoY- 38.31%
Quarter Report
Latest QR
Upcoming QR
CYPARK's Result
CYPARK's Financial Summary
View:
Show?
TTM Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 271,069 245,588 244,948 219,993 182,430 155,449 44,437 35.13%
PBT 56,514 48,200 46,969 37,882 31,372 32,539 6,844 42.12%
Tax -9,547 -6,457 -4,510 -5,856 -8,214 -9,424 -1,937 30.42%
NP 46,967 41,743 42,459 32,026 23,158 23,115 4,907 45.66%
-
NP to SH 46,967 41,743 42,459 32,026 23,156 23,115 4,907 45.66%
-
Tax Rate 16.89% 13.40% 9.60% 15.46% 26.18% 28.96% 28.30% -
Total Cost 224,102 203,845 202,489 187,967 159,272 132,334 39,530 33.49%
-
Net Worth 421,012 315,675 248,338 186,621 146,318 0 53,159 41.13%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 421,012 315,675 248,338 186,621 146,318 0 53,159 41.13%
NOSH 249,119 201,067 181,268 160,880 154,019 127,400 81,783 20.37%
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 17.33% 17.00% 17.33% 14.56% 12.69% 14.87% 11.04% -
ROE 11.16% 13.22% 17.10% 17.16% 15.83% 0.00% 9.23% -
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 108.81 122.14 135.13 136.74 118.45 122.02 54.34 12.25%
EPS 18.85 20.76 23.42 19.91 15.03 18.14 6.00 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.57 1.37 1.16 0.95 0.00 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 32.94 29.85 29.77 26.74 22.17 18.89 5.40 35.13%
EPS 5.71 5.07 5.16 3.89 2.81 2.81 0.60 45.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5117 0.3836 0.3018 0.2268 0.1778 0.00 0.0646 41.14%
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 1.84 1.45 2.03 1.48 1.53 1.74 0.00 -
P/EPS 10.61 8.53 11.70 10.15 12.04 11.68 0.00 -
EY 9.43 11.73 8.55 9.85 8.31 8.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 2.00 1.74 1.91 0.00 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 - -
Price 2.03 1.70 2.65 2.02 1.63 1.52 0.00 -
P/RPS 1.87 1.39 1.96 1.48 1.38 1.25 0.00 -
P/EPS 10.77 8.19 11.31 10.15 10.84 8.38 0.00 -
EY 9.29 12.21 8.84 9.85 9.22 11.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.08 1.93 1.74 1.72 0.00 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