[PRKCORP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 71.67%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 95,852 60,813 32,273 157,383 96,390 50,627 22,129 165.48%
PBT 45,073 28,869 15,241 75,897 45,084 23,847 10,358 166.30%
Tax -11,201 -7,389 -3,932 -19,303 -11,248 -6,368 -2,951 143.13%
NP 33,872 21,480 11,309 56,594 33,836 17,479 7,407 175.25%
-
NP to SH 20,406 12,535 6,798 38,057 22,169 9,589 4,645 167.99%
-
Tax Rate 24.85% 25.59% 25.80% 25.43% 24.95% 26.70% 28.49% -
Total Cost 61,980 39,333 20,964 100,789 62,554 33,148 14,722 160.50%
-
Net Worth 503,000 478,999 465,000 467,999 453,000 440,999 436,999 9.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 503,000 478,999 465,000 467,999 453,000 440,999 436,999 9.82%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.34% 35.32% 35.04% 35.96% 35.10% 34.53% 33.47% -
ROE 4.06% 2.62% 1.46% 8.13% 4.89% 2.17% 1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.85 60.81 32.27 157.38 96.39 50.63 22.13 165.47%
EPS 20.41 12.54 6.80 38.06 22.17 9.59 4.65 167.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.03 4.79 4.65 4.68 4.53 4.41 4.37 9.82%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 94.80 60.14 31.92 155.65 95.33 50.07 21.89 165.45%
EPS 20.18 12.40 6.72 37.64 21.93 9.48 4.59 168.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9747 4.7374 4.5989 4.6286 4.4802 4.3615 4.322 9.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.92 2.40 1.49 1.26 1.34 1.35 1.40 -
P/RPS 3.05 3.95 4.62 0.80 1.39 2.67 6.33 -38.51%
P/EPS 14.31 19.15 21.92 3.31 6.04 14.08 30.14 -39.11%
EY 6.99 5.22 4.56 30.20 16.54 7.10 3.32 64.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.32 0.27 0.30 0.31 0.32 48.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 2.99 2.92 2.19 1.21 1.25 1.36 1.28 -
P/RPS 3.12 4.80 6.79 0.77 1.30 2.69 5.78 -33.67%
P/EPS 14.65 23.29 32.22 3.18 5.64 14.18 27.56 -34.35%
EY 6.82 4.29 3.10 31.45 17.74 7.05 3.63 52.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.47 0.26 0.28 0.31 0.29 60.49%

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