[PRKCORP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.7%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 186,206 116,996 90,460 133,986 127,802 121,626 129,092 27.63%
PBT 76,156 34,006 17,620 59,623 60,097 57,738 60,964 15.97%
Tax -19,802 -9,234 -9,832 -15,309 -14,934 -14,778 -15,728 16.58%
NP 56,353 24,772 7,788 44,314 45,162 42,960 45,236 15.76%
-
NP to SH 43,694 13,148 -8,120 26,474 27,208 25,070 27,192 37.14%
-
Tax Rate 26.00% 27.15% 55.80% 25.68% 24.85% 25.59% 25.80% -
Total Cost 129,853 92,224 82,672 89,672 82,640 78,666 83,856 33.81%
-
Net Worth 553,999 532,000 513,999 513,999 503,000 478,999 465,000 12.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 553,999 532,000 513,999 513,999 503,000 478,999 465,000 12.37%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 30.26% 21.17% 8.61% 33.07% 35.34% 35.32% 35.04% -
ROE 7.89% 2.47% -1.58% 5.15% 5.41% 5.23% 5.85% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 186.21 117.00 90.46 133.99 127.80 121.63 129.09 27.63%
EPS 43.69 13.14 -8.12 26.47 27.21 25.08 27.20 37.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.32 5.14 5.14 5.03 4.79 4.65 12.37%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 184.16 115.71 89.47 132.51 126.40 120.29 127.67 27.63%
EPS 43.21 13.00 -8.03 26.18 26.91 24.79 26.89 37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4791 5.2615 5.0835 5.0835 4.9747 4.7374 4.5989 12.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.58 3.62 3.67 2.92 2.92 2.40 1.49 -
P/RPS 1.92 3.09 4.06 2.18 2.28 1.97 1.15 40.69%
P/EPS 8.19 27.53 -45.20 11.03 10.73 9.57 5.48 30.68%
EY 12.21 3.63 -2.21 9.07 9.32 10.45 18.25 -23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.71 0.57 0.58 0.50 0.32 60.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 2.68 3.62 3.66 3.65 2.99 2.92 2.19 -
P/RPS 1.44 3.09 4.05 2.72 2.34 2.40 1.70 -10.46%
P/EPS 6.13 27.53 -45.07 13.79 10.99 11.65 8.05 -16.59%
EY 16.30 3.63 -2.22 7.25 9.10 8.59 12.42 19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.71 0.71 0.59 0.61 0.47 1.41%

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