[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -55.04%
YoY- 84.92%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 103,498 74,812 53,683 25,606 95,135 71,410 47,968 66.74%
PBT 46,177 34,090 24,708 11,987 34,588 28,023 18,597 83.06%
Tax -13,832 -8,846 -6,502 -2,804 -11,689 -8,466 -5,307 89.05%
NP 32,345 25,244 18,206 9,183 22,899 19,557 13,290 80.64%
-
NP to SH 17,755 13,328 9,691 5,309 11,807 10,630 7,294 80.66%
-
Tax Rate 29.95% 25.95% 26.32% 23.39% 33.79% 30.21% 28.54% -
Total Cost 71,153 49,568 35,477 16,423 72,236 51,853 34,678 61.25%
-
Net Worth 410,074 402,939 399,041 396,925 391,066 390,000 387,212 3.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,880 - - - 1,880 - - -
Div Payout % 10.59% - - - 15.93% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 410,074 402,939 399,041 396,925 391,066 390,000 387,212 3.88%
NOSH 100,018 99,984 100,010 99,981 100,016 99,999 100,054 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 31.25% 33.74% 33.91% 35.86% 24.07% 27.39% 27.71% -
ROE 4.33% 3.31% 2.43% 1.34% 3.02% 2.73% 1.88% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.48 74.82 53.68 25.61 95.12 71.41 47.94 66.78%
EPS 17.76 13.33 9.69 5.31 11.81 10.63 7.29 80.76%
DPS 1.88 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 4.10 4.03 3.99 3.97 3.91 3.90 3.87 3.91%
Adjusted Per Share Value based on latest NOSH - 99,981
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.36 73.99 53.09 25.32 94.09 70.63 47.44 66.74%
EPS 17.56 13.18 9.58 5.25 11.68 10.51 7.21 80.72%
DPS 1.86 0.00 0.00 0.00 1.86 0.00 0.00 -
NAPS 4.0557 3.9851 3.9466 3.9256 3.8677 3.8571 3.8296 3.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.62 1.17 0.88 0.90 0.83 0.89 0.60 -
P/RPS 1.57 1.56 1.64 3.51 0.87 1.25 1.25 16.36%
P/EPS 9.13 8.78 9.08 16.95 7.03 8.37 8.23 7.14%
EY 10.96 11.39 11.01 5.90 14.22 11.94 12.15 -6.62%
DY 1.16 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.40 0.29 0.22 0.23 0.21 0.23 0.16 83.89%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 01/03/11 24/11/10 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 -
Price 1.34 1.38 1.18 0.88 0.82 0.82 0.74 -
P/RPS 1.29 1.84 2.20 3.44 0.86 1.15 1.54 -11.11%
P/EPS 7.55 10.35 12.18 16.57 6.95 7.71 10.15 -17.85%
EY 13.25 9.66 8.21 6.03 14.40 12.96 9.85 21.79%
DY 1.40 0.00 0.00 0.00 2.29 0.00 0.00 -
P/NAPS 0.33 0.34 0.30 0.22 0.21 0.21 0.19 44.34%

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