[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 232.33%
YoY- 60.59%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 168,882 203,432 167,043 186,206 116,996 90,460 133,986 16.73%
PBT 218,260 98,832 71,088 76,156 34,006 17,620 59,623 138.08%
Tax -18,720 -23,692 -19,319 -19,802 -9,234 -9,832 -15,309 14.39%
NP 199,540 75,140 51,769 56,353 24,772 7,788 44,314 173.43%
-
NP to SH 182,282 61,384 38,796 43,694 13,148 -8,120 26,474 263.20%
-
Tax Rate 8.58% 23.97% 27.18% 26.00% 27.15% 55.80% 25.68% -
Total Cost -30,658 128,292 115,274 129,853 92,224 82,672 89,672 -
-
Net Worth 590,006 621,000 563,000 553,999 532,000 513,999 513,999 9.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 590,006 621,000 563,000 553,999 532,000 513,999 513,999 9.65%
NOSH 100,001 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 118.15% 36.94% 30.99% 30.26% 21.17% 8.61% 33.07% -
ROE 30.89% 9.88% 6.89% 7.89% 2.47% -1.58% 5.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 168.88 203.43 167.04 186.21 117.00 90.46 133.99 16.73%
EPS 182.28 61.40 38.80 43.69 13.14 -8.12 26.47 263.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.90 6.21 5.63 5.54 5.32 5.14 5.14 9.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 167.03 201.20 165.21 184.16 115.71 89.47 132.51 16.73%
EPS 180.28 60.71 38.37 43.21 13.00 -8.03 26.18 263.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8352 6.1418 5.5681 5.4791 5.2615 5.0835 5.0835 9.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.71 2.88 2.35 3.58 3.62 3.67 2.92 -
P/RPS 1.60 1.42 1.41 1.92 3.09 4.06 2.18 -18.68%
P/EPS 1.49 4.69 6.06 8.19 27.53 -45.20 11.03 -73.76%
EY 67.26 21.31 16.51 12.21 3.63 -2.21 9.07 281.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.65 0.68 0.71 0.57 -13.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 -
Price 2.60 3.12 3.07 2.68 3.62 3.66 3.65 -
P/RPS 1.54 1.53 1.84 1.44 3.09 4.05 2.72 -31.63%
P/EPS 1.43 5.08 7.91 6.13 27.53 -45.07 13.79 -78.01%
EY 70.11 19.67 12.64 16.30 3.63 -2.22 7.25 355.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.55 0.48 0.68 0.71 0.71 -27.37%

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