[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.84%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 107,366 102,424 95,135 95,213 95,936 82,232 87,633 14.54%
PBT 49,416 47,948 34,588 37,364 37,194 32,528 30,979 36.63%
Tax -13,004 -11,216 -11,689 -11,288 -10,614 -11,168 -9,132 26.65%
NP 36,412 36,732 22,899 26,076 26,580 21,360 21,847 40.70%
-
NP to SH 19,382 21,236 11,807 14,173 14,588 11,484 12,491 34.13%
-
Tax Rate 26.32% 23.39% 33.79% 30.21% 28.54% 34.33% 29.48% -
Total Cost 70,954 65,692 72,236 69,137 69,356 60,872 65,786 5.18%
-
Net Worth 399,041 396,925 391,066 390,000 387,212 384,133 381,060 3.13%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 1,880 - - - 1,880 -
Div Payout % - - 15.93% - - - 15.05% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 399,041 396,925 391,066 390,000 387,212 384,133 381,060 3.13%
NOSH 100,010 99,981 100,016 99,999 100,054 100,034 100,015 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 33.91% 35.86% 24.07% 27.39% 27.71% 25.98% 24.93% -
ROE 4.86% 5.35% 3.02% 3.63% 3.77% 2.99% 3.28% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 107.35 102.44 95.12 95.21 95.88 82.20 87.62 14.54%
EPS 19.38 21.24 11.81 14.17 14.58 11.48 12.49 34.13%
DPS 0.00 0.00 1.88 0.00 0.00 0.00 1.88 -
NAPS 3.99 3.97 3.91 3.90 3.87 3.84 3.81 3.13%
Adjusted Per Share Value based on latest NOSH - 99,880
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.19 101.30 94.09 94.17 94.88 81.33 86.67 14.54%
EPS 19.17 21.00 11.68 14.02 14.43 11.36 12.35 34.16%
DPS 0.00 0.00 1.86 0.00 0.00 0.00 1.86 -
NAPS 3.9466 3.9256 3.8677 3.8571 3.8296 3.7991 3.7687 3.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.88 0.90 0.83 0.89 0.60 0.65 0.57 -
P/RPS 0.82 0.88 0.87 0.93 0.63 0.79 0.65 16.80%
P/EPS 4.54 4.24 7.03 6.28 4.12 5.66 4.56 -0.29%
EY 22.02 23.60 14.22 15.93 24.30 17.66 21.91 0.33%
DY 0.00 0.00 2.27 0.00 0.00 0.00 3.30 -
P/NAPS 0.22 0.23 0.21 0.23 0.16 0.17 0.15 29.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 -
Price 1.18 0.88 0.82 0.82 0.74 0.65 0.65 -
P/RPS 1.10 0.86 0.86 0.86 0.77 0.79 0.74 30.34%
P/EPS 6.09 4.14 6.95 5.79 5.08 5.66 5.20 11.13%
EY 16.42 24.14 14.40 17.28 19.70 17.66 19.21 -9.95%
DY 0.00 0.00 2.29 0.00 0.00 0.00 2.89 -
P/NAPS 0.30 0.22 0.21 0.21 0.19 0.17 0.17 46.18%

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