[PRKCORP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.75%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 127,802 121,626 129,092 157,383 128,520 101,254 88,516 27.71%
PBT 60,097 57,738 60,964 75,897 60,112 47,694 41,432 28.10%
Tax -14,934 -14,778 -15,728 -19,303 -14,997 -12,736 -11,804 16.95%
NP 45,162 42,960 45,236 56,594 45,114 34,958 29,628 32.41%
-
NP to SH 27,208 25,070 27,192 38,057 29,558 19,178 18,580 28.92%
-
Tax Rate 24.85% 25.59% 25.80% 25.43% 24.95% 26.70% 28.49% -
Total Cost 82,640 78,666 83,856 100,789 83,405 66,296 58,888 25.31%
-
Net Worth 503,000 478,999 465,000 467,999 453,000 440,999 436,999 9.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 503,000 478,999 465,000 467,999 453,000 440,999 436,999 9.82%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.34% 35.32% 35.04% 35.96% 35.10% 34.53% 33.47% -
ROE 5.41% 5.23% 5.85% 8.13% 6.53% 4.35% 4.25% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 127.80 121.63 129.09 157.38 128.52 101.25 88.52 27.71%
EPS 27.21 25.08 27.20 38.06 29.56 19.18 18.60 28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.03 4.79 4.65 4.68 4.53 4.41 4.37 9.82%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 126.40 120.29 127.67 155.65 127.11 100.14 87.54 27.72%
EPS 26.91 24.79 26.89 37.64 29.23 18.97 18.38 28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9747 4.7374 4.5989 4.6286 4.4802 4.3615 4.322 9.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.92 2.40 1.49 1.26 1.34 1.35 1.40 -
P/RPS 2.28 1.97 1.15 0.80 1.04 1.33 1.58 27.66%
P/EPS 10.73 9.57 5.48 3.31 4.53 7.04 7.53 26.60%
EY 9.32 10.45 18.25 30.20 22.06 14.21 13.27 -20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.32 0.27 0.30 0.31 0.32 48.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 2.99 2.92 2.19 1.21 1.25 1.36 1.28 -
P/RPS 2.34 2.40 1.70 0.77 0.97 1.34 1.45 37.54%
P/EPS 10.99 11.65 8.05 3.18 4.23 7.09 6.89 36.47%
EY 9.10 8.59 12.42 31.45 23.65 14.10 14.52 -26.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.47 0.26 0.28 0.31 0.29 60.49%

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