[PRKCORP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.07%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 74,812 53,683 25,606 95,135 71,410 47,968 20,558 136.40%
PBT 34,090 24,708 11,987 34,588 28,023 18,597 8,132 159.76%
Tax -8,846 -6,502 -2,804 -11,689 -8,466 -5,307 -2,792 115.56%
NP 25,244 18,206 9,183 22,899 19,557 13,290 5,340 181.40%
-
NP to SH 13,328 9,691 5,309 11,807 10,630 7,294 2,871 178.02%
-
Tax Rate 25.95% 26.32% 23.39% 33.79% 30.21% 28.54% 34.33% -
Total Cost 49,568 35,477 16,423 72,236 51,853 34,678 15,218 119.57%
-
Net Worth 402,939 399,041 396,925 391,066 390,000 387,212 384,133 3.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,880 - - - -
Div Payout % - - - 15.93% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 402,939 399,041 396,925 391,066 390,000 387,212 384,133 3.23%
NOSH 99,984 100,010 99,981 100,016 99,999 100,054 100,034 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.74% 33.91% 35.86% 24.07% 27.39% 27.71% 25.98% -
ROE 3.31% 2.43% 1.34% 3.02% 2.73% 1.88% 0.75% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.82 53.68 25.61 95.12 71.41 47.94 20.55 136.48%
EPS 13.33 9.69 5.31 11.81 10.63 7.29 2.87 178.11%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
NAPS 4.03 3.99 3.97 3.91 3.90 3.87 3.84 3.26%
Adjusted Per Share Value based on latest NOSH - 100,166
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.99 53.09 25.32 94.09 70.63 47.44 20.33 136.41%
EPS 13.18 9.58 5.25 11.68 10.51 7.21 2.84 177.96%
DPS 0.00 0.00 0.00 1.86 0.00 0.00 0.00 -
NAPS 3.9851 3.9466 3.9256 3.8677 3.8571 3.8296 3.7991 3.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.17 0.88 0.90 0.83 0.89 0.60 0.65 -
P/RPS 1.56 1.64 3.51 0.87 1.25 1.25 3.16 -37.50%
P/EPS 8.78 9.08 16.95 7.03 8.37 8.23 22.65 -46.80%
EY 11.39 11.01 5.90 14.22 11.94 12.15 4.42 87.85%
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.23 0.21 0.23 0.16 0.17 42.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 27/05/09 -
Price 1.38 1.18 0.88 0.82 0.82 0.74 0.65 -
P/RPS 1.84 2.20 3.44 0.86 1.15 1.54 3.16 -30.24%
P/EPS 10.35 12.18 16.57 6.95 7.71 10.15 22.65 -40.64%
EY 9.66 8.21 6.03 14.40 12.96 9.85 4.42 68.33%
DY 0.00 0.00 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.22 0.21 0.21 0.19 0.17 58.67%

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