[PRKCORP] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 154.45%
YoY- 253.17%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 28,540 32,273 60,993 45,763 28,498 22,129 57,012 -36.98%
PBT 13,628 15,241 30,813 21,237 13,489 10,358 28,998 -39.58%
Tax -3,457 -3,932 -8,055 -4,880 -3,417 -2,951 -6,306 -33.04%
NP 10,171 11,309 22,758 16,357 10,072 7,407 22,692 -41.46%
-
NP to SH 5,737 6,798 15,888 12,580 4,944 4,645 14,026 -44.92%
-
Tax Rate 25.37% 25.80% 26.14% 22.98% 25.33% 28.49% 21.75% -
Total Cost 18,369 20,964 38,235 29,406 18,426 14,722 34,320 -34.10%
-
Net Worth 478,999 465,000 467,999 453,000 440,999 436,999 430,843 7.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 2,249 -
Div Payout % - - - - - - 16.04% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 478,999 465,000 467,999 453,000 440,999 436,999 430,843 7.32%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,963 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 35.64% 35.04% 37.31% 35.74% 35.34% 33.47% 39.80% -
ROE 1.20% 1.46% 3.39% 2.78% 1.12% 1.06% 3.26% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.54 32.27 60.99 45.76 28.50 22.13 57.03 -36.99%
EPS 5.74 6.80 15.89 12.58 4.94 4.65 14.03 -44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
NAPS 4.79 4.65 4.68 4.53 4.41 4.37 4.31 7.30%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.23 31.92 60.32 45.26 28.18 21.89 56.39 -36.97%
EPS 5.67 6.72 15.71 12.44 4.89 4.59 13.87 -44.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.22 -
NAPS 4.7374 4.5989 4.6286 4.4802 4.3615 4.322 4.2611 7.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 1.49 1.26 1.34 1.35 1.40 1.12 -
P/RPS 8.41 4.62 2.07 2.93 4.74 6.33 1.96 164.28%
P/EPS 41.83 21.92 7.93 10.65 27.31 30.14 7.98 202.06%
EY 2.39 4.56 12.61 9.39 3.66 3.32 12.53 -66.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.01 -
P/NAPS 0.50 0.32 0.27 0.30 0.31 0.32 0.26 54.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 -
Price 2.92 2.19 1.21 1.25 1.36 1.28 1.30 -
P/RPS 10.23 6.79 1.98 2.73 4.77 5.78 2.28 172.28%
P/EPS 50.90 32.22 7.62 9.94 27.51 27.56 9.27 211.56%
EY 1.96 3.10 13.13 10.06 3.64 3.63 10.79 -67.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
P/NAPS 0.61 0.47 0.26 0.28 0.31 0.29 0.30 60.56%

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