[PRKCORP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.7%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,749 107,366 102,424 95,135 95,213 95,936 82,232 13.72%
PBT 45,453 49,416 47,948 34,588 37,364 37,194 32,528 24.96%
Tax -11,794 -13,004 -11,216 -11,689 -11,288 -10,614 -11,168 3.69%
NP 33,658 36,412 36,732 22,899 26,076 26,580 21,360 35.37%
-
NP to SH 17,770 19,382 21,236 11,807 14,173 14,588 11,484 33.74%
-
Tax Rate 25.95% 26.32% 23.39% 33.79% 30.21% 28.54% 34.33% -
Total Cost 66,090 70,954 65,692 72,236 69,137 69,356 60,872 5.63%
-
Net Worth 402,939 399,041 396,925 391,066 390,000 387,212 384,133 3.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,880 - - - -
Div Payout % - - - 15.93% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 402,939 399,041 396,925 391,066 390,000 387,212 384,133 3.23%
NOSH 99,984 100,010 99,981 100,016 99,999 100,054 100,034 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.74% 33.91% 35.86% 24.07% 27.39% 27.71% 25.98% -
ROE 4.41% 4.86% 5.35% 3.02% 3.63% 3.77% 2.99% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.76 107.35 102.44 95.12 95.21 95.88 82.20 13.76%
EPS 17.77 19.38 21.24 11.81 14.17 14.58 11.48 33.77%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 4.03 3.99 3.97 3.91 3.90 3.87 3.84 3.26%
Adjusted Per Share Value based on latest NOSH - 100,166
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 99.75 107.37 102.42 95.14 95.21 95.94 82.23 13.72%
EPS 17.77 19.38 21.24 11.81 14.17 14.59 11.48 33.77%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 4.0294 3.9904 3.9693 3.9107 3.90 3.8721 3.8413 3.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.17 0.88 0.90 0.83 0.89 0.60 0.65 -
P/RPS 1.17 0.82 0.88 0.87 0.93 0.63 0.79 29.89%
P/EPS 6.58 4.54 4.24 7.03 6.28 4.12 5.66 10.55%
EY 15.19 22.02 23.60 14.22 15.93 24.30 17.66 -9.54%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.23 0.21 0.23 0.16 0.17 42.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 27/05/09 -
Price 1.38 1.18 0.88 0.82 0.82 0.74 0.65 -
P/RPS 1.38 1.10 0.86 0.86 0.86 0.77 0.79 44.99%
P/EPS 7.76 6.09 4.14 6.95 5.79 5.08 5.66 23.39%
EY 12.88 16.42 24.14 14.40 17.28 19.70 17.66 -18.95%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.22 0.21 0.21 0.19 0.17 58.67%

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