[PRKCORP] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.55%
YoY- 46.35%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 133,986 127,802 121,626 129,092 157,383 128,520 101,254 20.46%
PBT 59,623 60,097 57,738 60,964 75,897 60,112 47,694 15.99%
Tax -15,309 -14,934 -14,778 -15,728 -19,303 -14,997 -12,736 13.01%
NP 44,314 45,162 42,960 45,236 56,594 45,114 34,958 17.07%
-
NP to SH 26,474 27,208 25,070 27,192 38,057 29,558 19,178 23.90%
-
Tax Rate 25.68% 24.85% 25.59% 25.80% 25.43% 24.95% 26.70% -
Total Cost 89,672 82,640 78,666 83,856 100,789 83,405 66,296 22.23%
-
Net Worth 513,999 503,000 478,999 465,000 467,999 453,000 440,999 10.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 513,999 503,000 478,999 465,000 467,999 453,000 440,999 10.72%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.07% 35.34% 35.32% 35.04% 35.96% 35.10% 34.53% -
ROE 5.15% 5.41% 5.23% 5.85% 8.13% 6.53% 4.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.99 127.80 121.63 129.09 157.38 128.52 101.25 20.47%
EPS 26.47 27.21 25.08 27.20 38.06 29.56 19.18 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 5.03 4.79 4.65 4.68 4.53 4.41 10.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 132.51 126.40 120.29 127.67 155.65 127.11 100.14 20.46%
EPS 26.18 26.91 24.79 26.89 37.64 29.23 18.97 23.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0835 4.9747 4.7374 4.5989 4.6286 4.4802 4.3615 10.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.92 2.92 2.40 1.49 1.26 1.34 1.35 -
P/RPS 2.18 2.28 1.97 1.15 0.80 1.04 1.33 38.89%
P/EPS 11.03 10.73 9.57 5.48 3.31 4.53 7.04 34.78%
EY 9.07 9.32 10.45 18.25 30.20 22.06 14.21 -25.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.50 0.32 0.27 0.30 0.31 49.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 -
Price 3.65 2.99 2.92 2.19 1.21 1.25 1.36 -
P/RPS 2.72 2.34 2.40 1.70 0.77 0.97 1.34 60.10%
P/EPS 13.79 10.99 11.65 8.05 3.18 4.23 7.09 55.62%
EY 7.25 9.10 8.59 12.42 31.45 23.65 14.10 -35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.61 0.47 0.26 0.28 0.31 73.49%

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