[PRKCORP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 106.44%
YoY- -20.16%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 32,273 157,383 96,390 50,627 22,129 128,908 71,896 -41.34%
PBT 15,241 75,897 45,084 23,847 10,358 63,640 34,642 -42.12%
Tax -3,932 -19,303 -11,248 -6,368 -2,951 -16,257 -9,951 -46.12%
NP 11,309 56,594 33,836 17,479 7,407 47,383 24,691 -40.55%
-
NP to SH 6,798 38,057 22,169 9,589 4,645 29,598 15,572 -42.42%
-
Tax Rate 25.80% 25.43% 24.95% 26.70% 28.49% 25.55% 28.73% -
Total Cost 20,964 100,789 62,554 33,148 14,722 81,525 47,205 -41.76%
-
Net Worth 465,000 467,999 453,000 440,999 436,999 430,955 412,052 8.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 2,249 - -
Div Payout % - - - - - 7.60% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 465,000 467,999 453,000 440,999 436,999 430,955 412,052 8.38%
NOSH 100,000 100,000 100,000 100,000 100,000 99,989 100,012 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 35.04% 35.96% 35.10% 34.53% 33.47% 36.76% 34.34% -
ROE 1.46% 8.13% 4.89% 2.17% 1.06% 6.87% 3.78% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 32.27 157.38 96.39 50.63 22.13 128.92 71.89 -41.34%
EPS 6.80 38.06 22.17 9.59 4.65 29.60 15.57 -42.40%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 4.65 4.68 4.53 4.41 4.37 4.31 4.12 8.39%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 31.92 155.65 95.33 50.07 21.89 127.49 71.11 -41.34%
EPS 6.72 37.64 21.93 9.48 4.59 29.27 15.40 -42.44%
DPS 0.00 0.00 0.00 0.00 0.00 2.23 0.00 -
NAPS 4.5989 4.6286 4.4802 4.3615 4.322 4.2622 4.0752 8.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.49 1.26 1.34 1.35 1.40 1.12 1.14 -
P/RPS 4.62 0.80 1.39 2.67 6.33 0.87 1.59 103.49%
P/EPS 21.92 3.31 6.04 14.08 30.14 3.78 7.32 107.61%
EY 4.56 30.20 16.54 7.10 3.32 26.43 13.66 -51.84%
DY 0.00 0.00 0.00 0.00 0.00 2.01 0.00 -
P/NAPS 0.32 0.27 0.30 0.31 0.32 0.26 0.28 9.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 -
Price 2.19 1.21 1.25 1.36 1.28 1.30 1.11 -
P/RPS 6.79 0.77 1.30 2.69 5.78 1.01 1.54 168.64%
P/EPS 32.22 3.18 5.64 14.18 27.56 4.39 7.13 173.08%
EY 3.10 31.45 17.74 7.05 3.63 22.77 14.03 -63.41%
DY 0.00 0.00 0.00 0.00 0.00 1.73 0.00 -
P/NAPS 0.47 0.26 0.28 0.31 0.29 0.30 0.27 44.65%

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