[PRKCORP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -84.31%
YoY- 51.95%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 157,383 96,390 50,627 22,129 128,908 71,896 52,877 106.23%
PBT 75,897 45,084 23,847 10,358 63,640 34,642 25,098 108.41%
Tax -19,303 -11,248 -6,368 -2,951 -16,257 -9,951 -6,908 97.77%
NP 56,594 33,836 17,479 7,407 47,383 24,691 18,190 112.38%
-
NP to SH 38,057 22,169 9,589 4,645 29,598 15,572 12,010 114.98%
-
Tax Rate 25.43% 24.95% 26.70% 28.49% 25.55% 28.73% 27.52% -
Total Cost 100,789 62,554 33,148 14,722 81,525 47,205 34,687 102.96%
-
Net Worth 467,999 453,000 440,999 436,999 430,955 412,052 416,999 7.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 2,249 - - -
Div Payout % - - - - 7.60% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 467,999 453,000 440,999 436,999 430,955 412,052 416,999 7.95%
NOSH 100,000 100,000 100,000 100,000 99,989 100,012 99,999 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.96% 35.10% 34.53% 33.47% 36.76% 34.34% 34.40% -
ROE 8.13% 4.89% 2.17% 1.06% 6.87% 3.78% 2.88% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.38 96.39 50.63 22.13 128.92 71.89 52.88 106.22%
EPS 38.06 22.17 9.59 4.65 29.60 15.57 12.01 114.99%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 4.68 4.53 4.41 4.37 4.31 4.12 4.17 7.95%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 155.65 95.33 50.07 21.89 127.49 71.11 52.30 106.21%
EPS 37.64 21.93 9.48 4.59 29.27 15.40 11.88 114.96%
DPS 0.00 0.00 0.00 0.00 2.23 0.00 0.00 -
NAPS 4.6286 4.4802 4.3615 4.322 4.2622 4.0752 4.1242 7.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.26 1.34 1.35 1.40 1.12 1.14 1.40 -
P/RPS 0.80 1.39 2.67 6.33 0.87 1.59 2.65 -54.83%
P/EPS 3.31 6.04 14.08 30.14 3.78 7.32 11.66 -56.64%
EY 30.20 16.54 7.10 3.32 26.43 13.66 8.58 130.51%
DY 0.00 0.00 0.00 0.00 2.01 0.00 0.00 -
P/NAPS 0.27 0.30 0.31 0.32 0.26 0.28 0.34 -14.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 -
Price 1.21 1.25 1.36 1.28 1.30 1.11 1.36 -
P/RPS 0.77 1.30 2.69 5.78 1.01 1.54 2.57 -55.06%
P/EPS 3.18 5.64 14.18 27.56 4.39 7.13 11.32 -56.94%
EY 31.45 17.74 7.05 3.63 22.77 14.03 8.83 132.32%
DY 0.00 0.00 0.00 0.00 1.73 0.00 0.00 -
P/NAPS 0.26 0.28 0.31 0.29 0.30 0.27 0.33 -14.63%

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