[PRKCORP] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 79.86%
YoY- 84.92%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 103,498 99,749 107,366 102,424 95,135 95,213 95,936 5.17%
PBT 46,177 45,453 49,416 47,948 34,588 37,364 37,194 15.46%
Tax -13,832 -11,794 -13,004 -11,216 -11,689 -11,288 -10,614 19.25%
NP 32,345 33,658 36,412 36,732 22,899 26,076 26,580 13.94%
-
NP to SH 17,755 17,770 19,382 21,236 11,807 14,173 14,588 13.95%
-
Tax Rate 29.95% 25.95% 26.32% 23.39% 33.79% 30.21% 28.54% -
Total Cost 71,153 66,090 70,954 65,692 72,236 69,137 69,356 1.71%
-
Net Worth 410,074 402,939 399,041 396,925 391,066 390,000 387,212 3.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,880 - - - 1,880 - - -
Div Payout % 10.59% - - - 15.93% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 410,074 402,939 399,041 396,925 391,066 390,000 387,212 3.88%
NOSH 100,018 99,984 100,010 99,981 100,016 99,999 100,054 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.25% 33.74% 33.91% 35.86% 24.07% 27.39% 27.71% -
ROE 4.33% 4.41% 4.86% 5.35% 3.02% 3.63% 3.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.48 99.76 107.35 102.44 95.12 95.21 95.88 5.20%
EPS 17.76 17.77 19.38 21.24 11.81 14.17 14.58 14.01%
DPS 1.88 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 4.10 4.03 3.99 3.97 3.91 3.90 3.87 3.91%
Adjusted Per Share Value based on latest NOSH - 99,981
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.36 98.65 106.19 101.30 94.09 94.17 94.88 5.17%
EPS 17.56 17.58 19.17 21.00 11.68 14.02 14.43 13.94%
DPS 1.86 0.00 0.00 0.00 1.86 0.00 0.00 -
NAPS 4.0557 3.9851 3.9466 3.9256 3.8677 3.8571 3.8296 3.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.62 1.17 0.88 0.90 0.83 0.89 0.60 -
P/RPS 1.57 1.17 0.82 0.88 0.87 0.93 0.63 83.50%
P/EPS 9.13 6.58 4.54 4.24 7.03 6.28 4.12 69.72%
EY 10.96 15.19 22.02 23.60 14.22 15.93 24.30 -41.10%
DY 1.16 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.40 0.29 0.22 0.23 0.21 0.23 0.16 83.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 24/11/10 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 -
Price 1.34 1.38 1.18 0.88 0.82 0.82 0.74 -
P/RPS 1.29 1.38 1.10 0.86 0.86 0.86 0.77 40.92%
P/EPS 7.55 7.76 6.09 4.14 6.95 5.79 5.08 30.13%
EY 13.25 12.88 16.42 24.14 14.40 17.28 19.70 -23.17%
DY 1.40 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 0.33 0.34 0.30 0.22 0.21 0.21 0.19 44.34%

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