[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.14%
YoY- 94.33%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 118,568 132,660 134,657 112,389 114,016 117,100 87,682 22.35%
PBT 45,192 51,444 43,020 41,954 40,512 37,692 15,284 106.41%
Tax -12,524 -14,144 -10,668 -15,969 -12,772 -12,188 -6,078 62.14%
NP 32,668 37,300 32,352 25,985 27,740 25,504 9,206 133.18%
-
NP to SH 19,388 22,900 19,580 13,113 13,264 12,136 4,169 179.39%
-
Tax Rate 27.71% 27.49% 24.80% 38.06% 31.53% 32.34% 39.77% -
Total Cost 85,900 95,360 102,305 86,404 86,276 91,596 78,476 6.22%
-
Net Worth 367,151 364,681 359,061 349,142 347,104 344,454 340,662 5.13%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,500 - - - 1,998 -
Div Payout % - - 12.77% - - - 47.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 367,151 364,681 359,061 349,142 347,104 344,454 340,662 5.13%
NOSH 100,041 99,912 100,014 100,040 100,030 100,132 99,900 0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.55% 28.12% 24.03% 23.12% 24.33% 21.78% 10.50% -
ROE 5.28% 6.28% 5.45% 3.76% 3.82% 3.52% 1.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 118.52 132.78 134.64 112.34 113.98 116.95 87.77 22.23%
EPS 19.38 22.92 19.58 13.12 13.26 12.12 4.17 179.27%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 3.67 3.65 3.5901 3.49 3.47 3.44 3.41 5.03%
Adjusted Per Share Value based on latest NOSH - 100,093
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 117.27 131.20 133.18 111.15 112.76 115.81 86.72 22.35%
EPS 19.17 22.65 19.36 12.97 13.12 12.00 4.12 179.49%
DPS 0.00 0.00 2.47 0.00 0.00 0.00 1.98 -
NAPS 3.6312 3.6067 3.5512 3.4531 3.4329 3.4067 3.3692 5.13%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.40 0.98 0.81 0.64 0.64 0.75 0.50 -
P/RPS 1.18 0.74 0.60 0.57 0.56 0.64 0.57 62.64%
P/EPS 7.22 4.28 4.14 4.88 4.83 6.19 11.98 -28.71%
EY 13.84 23.39 24.17 20.48 20.72 16.16 8.35 40.18%
DY 0.00 0.00 3.09 0.00 0.00 0.00 4.00 -
P/NAPS 0.38 0.27 0.23 0.18 0.18 0.22 0.15 86.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 28/02/07 29/11/06 29/08/06 13/06/06 28/02/06 -
Price 1.28 0.92 0.88 0.65 0.70 0.59 0.60 -
P/RPS 1.08 0.69 0.65 0.58 0.61 0.50 0.68 36.24%
P/EPS 6.60 4.01 4.50 4.96 5.28 4.87 14.38 -40.58%
EY 15.14 24.91 22.25 20.17 18.94 20.54 6.96 68.12%
DY 0.00 0.00 2.84 0.00 0.00 0.00 3.33 -
P/NAPS 0.35 0.25 0.25 0.19 0.20 0.17 0.18 55.97%

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