[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.02%
YoY- 20.88%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 95,135 71,410 47,968 20,558 87,633 79,719 52,912 47.70%
PBT 34,588 28,023 18,597 8,132 30,979 22,185 15,831 68.13%
Tax -11,689 -8,466 -5,307 -2,792 -9,132 -6,263 -4,299 94.45%
NP 22,899 19,557 13,290 5,340 21,847 15,922 11,532 57.78%
-
NP to SH 11,807 10,630 7,294 2,871 12,491 9,388 7,144 39.65%
-
Tax Rate 33.79% 30.21% 28.54% 34.33% 29.48% 28.23% 27.16% -
Total Cost 72,236 51,853 34,678 15,218 65,786 63,797 41,380 44.83%
-
Net Worth 391,066 390,000 387,212 384,133 381,060 377,919 376,210 2.60%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,880 - - - 1,880 - - -
Div Payout % 15.93% - - - 15.05% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 391,066 390,000 387,212 384,133 381,060 377,919 376,210 2.60%
NOSH 100,016 99,999 100,054 100,034 100,015 99,978 100,056 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.07% 27.39% 27.71% 25.98% 24.93% 19.97% 21.79% -
ROE 3.02% 2.73% 1.88% 0.75% 3.28% 2.48% 1.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.12 71.41 47.94 20.55 87.62 79.74 52.88 47.74%
EPS 11.81 10.63 7.29 2.87 12.49 9.39 7.14 39.73%
DPS 1.88 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 3.91 3.90 3.87 3.84 3.81 3.78 3.76 2.63%
Adjusted Per Share Value based on latest NOSH - 100,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.09 70.63 47.44 20.33 86.67 78.84 52.33 47.70%
EPS 11.68 10.51 7.21 2.84 12.35 9.28 7.07 39.62%
DPS 1.86 0.00 0.00 0.00 1.86 0.00 0.00 -
NAPS 3.8677 3.8571 3.8296 3.7991 3.7687 3.7377 3.7208 2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.89 0.60 0.65 0.57 0.63 0.84 -
P/RPS 0.87 1.25 1.25 3.16 0.65 0.79 1.59 -33.02%
P/EPS 7.03 8.37 8.23 22.65 4.56 6.71 11.76 -28.97%
EY 14.22 11.94 12.15 4.42 21.91 14.90 8.50 40.79%
DY 2.27 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.21 0.23 0.16 0.17 0.15 0.17 0.22 -3.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 0.82 0.82 0.74 0.65 0.65 0.54 0.60 -
P/RPS 0.86 1.15 1.54 3.16 0.74 0.68 1.13 -16.60%
P/EPS 6.95 7.71 10.15 22.65 5.20 5.75 8.40 -11.83%
EY 14.40 12.96 9.85 4.42 19.21 17.39 11.90 13.51%
DY 2.29 0.00 0.00 0.00 2.89 0.00 0.00 -
P/NAPS 0.21 0.21 0.19 0.17 0.17 0.14 0.16 19.81%

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