[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.13%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 121,626 129,092 157,383 128,520 101,254 88,516 128,908 -3.80%
PBT 57,738 60,964 75,897 60,112 47,694 41,432 63,640 -6.28%
Tax -14,778 -15,728 -19,303 -14,997 -12,736 -11,804 -16,257 -6.16%
NP 42,960 45,236 56,594 45,114 34,958 29,628 47,383 -6.32%
-
NP to SH 25,070 27,192 38,057 29,558 19,178 18,580 29,598 -10.48%
-
Tax Rate 25.59% 25.80% 25.43% 24.95% 26.70% 28.49% 25.55% -
Total Cost 78,666 83,856 100,789 83,405 66,296 58,888 81,525 -2.35%
-
Net Worth 478,999 465,000 467,999 453,000 440,999 436,999 430,955 7.30%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 2,249 -
Div Payout % - - - - - - 7.60% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 478,999 465,000 467,999 453,000 440,999 436,999 430,955 7.30%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,989 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.32% 35.04% 35.96% 35.10% 34.53% 33.47% 36.76% -
ROE 5.23% 5.85% 8.13% 6.53% 4.35% 4.25% 6.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 121.63 129.09 157.38 128.52 101.25 88.52 128.92 -3.80%
EPS 25.08 27.20 38.06 29.56 19.18 18.60 29.60 -10.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 4.79 4.65 4.68 4.53 4.41 4.37 4.31 7.30%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 120.29 127.67 155.65 127.11 100.14 87.54 127.49 -3.80%
EPS 24.79 26.89 37.64 29.23 18.97 18.38 29.27 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.23 -
NAPS 4.7374 4.5989 4.6286 4.4802 4.3615 4.322 4.2622 7.30%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 1.49 1.26 1.34 1.35 1.40 1.12 -
P/RPS 1.97 1.15 0.80 1.04 1.33 1.58 0.87 72.52%
P/EPS 9.57 5.48 3.31 4.53 7.04 7.53 3.78 85.86%
EY 10.45 18.25 30.20 22.06 14.21 13.27 26.43 -46.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
P/NAPS 0.50 0.32 0.27 0.30 0.31 0.32 0.26 54.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 -
Price 2.92 2.19 1.21 1.25 1.36 1.28 1.30 -
P/RPS 2.40 1.70 0.77 0.97 1.34 1.45 1.01 78.16%
P/EPS 11.65 8.05 3.18 4.23 7.09 6.89 4.39 91.79%
EY 8.59 12.42 31.45 23.65 14.10 14.52 22.77 -47.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
P/NAPS 0.61 0.47 0.26 0.28 0.31 0.29 0.30 60.56%

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