[PRKCORP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.06%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 95,135 95,213 95,936 82,232 87,633 106,292 105,824 -6.83%
PBT 34,588 37,364 37,194 32,528 30,979 29,580 31,662 6.05%
Tax -11,689 -11,288 -10,614 -11,168 -9,132 -8,350 -8,598 22.65%
NP 22,899 26,076 26,580 21,360 21,847 21,229 23,064 -0.47%
-
NP to SH 11,807 14,173 14,588 11,484 12,491 12,517 14,288 -11.90%
-
Tax Rate 33.79% 30.21% 28.54% 34.33% 29.48% 28.23% 27.16% -
Total Cost 72,236 69,137 69,356 60,872 65,786 85,062 82,760 -8.64%
-
Net Worth 391,066 390,000 387,212 384,133 381,060 377,919 376,210 2.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,880 - - - 1,880 - - -
Div Payout % 15.93% - - - 15.05% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 391,066 390,000 387,212 384,133 381,060 377,919 376,210 2.60%
NOSH 100,016 99,999 100,054 100,034 100,015 99,978 100,056 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.07% 27.39% 27.71% 25.98% 24.93% 19.97% 21.79% -
ROE 3.02% 3.63% 3.77% 2.99% 3.28% 3.31% 3.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.12 95.21 95.88 82.20 87.62 106.31 105.76 -6.80%
EPS 11.81 14.17 14.58 11.48 12.49 12.52 14.28 -11.86%
DPS 1.88 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 3.91 3.90 3.87 3.84 3.81 3.78 3.76 2.63%
Adjusted Per Share Value based on latest NOSH - 100,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.14 95.21 95.94 82.23 87.63 106.29 105.82 -6.82%
EPS 11.81 14.17 14.59 11.48 12.49 12.52 14.29 -11.90%
DPS 1.88 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 3.9107 3.90 3.8721 3.8413 3.8106 3.7792 3.7621 2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.89 0.60 0.65 0.57 0.63 0.84 -
P/RPS 0.87 0.93 0.63 0.79 0.65 0.59 0.79 6.62%
P/EPS 7.03 6.28 4.12 5.66 4.56 5.03 5.88 12.61%
EY 14.22 15.93 24.30 17.66 21.91 19.87 17.00 -11.19%
DY 2.27 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.21 0.23 0.16 0.17 0.15 0.17 0.22 -3.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 0.82 0.82 0.74 0.65 0.65 0.54 0.60 -
P/RPS 0.86 0.86 0.77 0.79 0.74 0.51 0.57 31.44%
P/EPS 6.95 5.79 5.08 5.66 5.20 4.31 4.20 39.77%
EY 14.40 17.28 19.70 17.66 19.21 23.19 23.80 -28.39%
DY 2.29 0.00 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.17 0.17 0.14 0.16 19.81%

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