[PRKCORP] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.23%
YoY- 51.95%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 157,383 128,520 101,254 88,516 128,908 95,861 105,754 30.19%
PBT 75,897 60,112 47,694 41,432 63,640 46,189 50,196 31.57%
Tax -19,303 -14,997 -12,736 -11,804 -16,257 -13,268 -13,816 24.84%
NP 56,594 45,114 34,958 29,628 47,383 32,921 36,380 34.07%
-
NP to SH 38,057 29,558 19,178 18,580 29,598 20,762 24,020 35.71%
-
Tax Rate 25.43% 24.95% 26.70% 28.49% 25.55% 28.73% 27.52% -
Total Cost 100,789 83,405 66,296 58,888 81,525 62,940 69,374 28.13%
-
Net Worth 467,999 453,000 440,999 436,999 430,955 412,052 416,999 7.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 2,249 - - -
Div Payout % - - - - 7.60% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 467,999 453,000 440,999 436,999 430,955 412,052 416,999 7.95%
NOSH 100,000 100,000 100,000 100,000 99,989 100,012 99,999 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.96% 35.10% 34.53% 33.47% 36.76% 34.34% 34.40% -
ROE 8.13% 6.53% 4.35% 4.25% 6.87% 5.04% 5.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.38 128.52 101.25 88.52 128.92 95.85 105.75 30.19%
EPS 38.06 29.56 19.18 18.60 29.60 20.76 24.02 35.72%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 4.68 4.53 4.41 4.37 4.31 4.12 4.17 7.95%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 155.65 127.11 100.14 87.54 127.49 94.81 104.59 30.19%
EPS 37.64 29.23 18.97 18.38 29.27 20.53 23.76 35.70%
DPS 0.00 0.00 0.00 0.00 2.23 0.00 0.00 -
NAPS 4.6286 4.4802 4.3615 4.322 4.2622 4.0752 4.1242 7.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.26 1.34 1.35 1.40 1.12 1.14 1.40 -
P/RPS 0.80 1.04 1.33 1.58 0.87 1.19 1.32 -28.27%
P/EPS 3.31 4.53 7.04 7.53 3.78 5.49 5.83 -31.31%
EY 30.20 22.06 14.21 13.27 26.43 18.21 17.16 45.51%
DY 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.27 0.30 0.31 0.32 0.26 0.28 0.34 -14.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 -
Price 1.21 1.25 1.36 1.28 1.30 1.11 1.36 -
P/RPS 0.77 0.97 1.34 1.45 1.01 1.16 1.29 -28.99%
P/EPS 3.18 4.23 7.09 6.89 4.39 5.35 5.66 -31.79%
EY 31.45 23.65 14.10 14.52 22.77 18.70 17.66 46.66%
DY 0.00 0.00 0.00 0.00 1.73 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.29 0.30 0.27 0.33 -14.63%

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