[PRKCORP] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 42.55%
YoY- 66.7%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 128,520 101,254 88,516 128,908 95,861 105,754 93,592 23.47%
PBT 60,112 47,694 41,432 63,640 46,189 50,196 36,612 39.04%
Tax -14,997 -12,736 -11,804 -16,257 -13,268 -13,816 -10,792 24.45%
NP 45,114 34,958 29,628 47,383 32,921 36,380 25,820 44.92%
-
NP to SH 29,558 19,178 18,580 29,598 20,762 24,020 12,228 79.82%
-
Tax Rate 24.95% 26.70% 28.49% 25.55% 28.73% 27.52% 29.48% -
Total Cost 83,405 66,296 58,888 81,525 62,940 69,374 67,772 14.79%
-
Net Worth 453,000 440,999 436,999 430,955 412,052 416,999 411,596 6.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,249 - - - -
Div Payout % - - - 7.60% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 453,000 440,999 436,999 430,955 412,052 416,999 411,596 6.57%
NOSH 100,000 100,000 100,000 99,989 100,012 99,999 99,901 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 35.10% 34.53% 33.47% 36.76% 34.34% 34.40% 27.59% -
ROE 6.53% 4.35% 4.25% 6.87% 5.04% 5.76% 2.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 128.52 101.25 88.52 128.92 95.85 105.75 93.68 23.39%
EPS 29.56 19.18 18.60 29.60 20.76 24.02 12.24 79.71%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 4.53 4.41 4.37 4.31 4.12 4.17 4.12 6.51%
Adjusted Per Share Value based on latest NOSH - 99,963
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 127.11 100.14 87.54 127.49 94.81 104.59 92.56 23.47%
EPS 29.23 18.97 18.38 29.27 20.53 23.76 12.09 79.84%
DPS 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
NAPS 4.4802 4.3615 4.322 4.2622 4.0752 4.1242 4.0707 6.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.34 1.35 1.40 1.12 1.14 1.40 1.39 -
P/RPS 1.04 1.33 1.58 0.87 1.19 1.32 1.48 -20.90%
P/EPS 4.53 7.04 7.53 3.78 5.49 5.83 11.36 -45.73%
EY 22.06 14.21 13.27 26.43 18.21 17.16 8.81 84.08%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.26 0.28 0.34 0.34 -7.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 31/05/11 -
Price 1.25 1.36 1.28 1.30 1.11 1.36 1.40 -
P/RPS 0.97 1.34 1.45 1.01 1.16 1.29 1.49 -24.82%
P/EPS 4.23 7.09 6.89 4.39 5.35 5.66 11.44 -48.39%
EY 23.65 14.10 14.52 22.77 18.70 17.66 8.74 93.83%
DY 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.29 0.30 0.27 0.33 0.34 -12.10%

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