[PRKCORP] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 293.77%
YoY- 216.83%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 45,763 28,498 22,129 57,012 19,019 29,479 23,398 56.20%
PBT 21,237 13,489 10,358 28,998 9,544 15,945 9,153 74.99%
Tax -4,880 -3,417 -2,951 -6,306 -3,043 -4,210 -2,698 48.29%
NP 16,357 10,072 7,407 22,692 6,501 11,735 6,455 85.55%
-
NP to SH 12,580 4,944 4,645 14,026 3,562 8,953 3,057 156.13%
-
Tax Rate 22.98% 25.33% 28.49% 21.75% 31.88% 26.40% 29.48% -
Total Cost 29,406 18,426 14,722 34,320 12,518 17,744 16,943 44.27%
-
Net Worth 453,000 440,999 436,999 430,843 412,231 417,139 411,596 6.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,249 - - - -
Div Payout % - - - 16.04% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 453,000 440,999 436,999 430,843 412,231 417,139 411,596 6.57%
NOSH 100,000 100,000 100,000 99,963 100,056 100,033 99,901 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 35.74% 35.34% 33.47% 39.80% 34.18% 39.81% 27.59% -
ROE 2.78% 1.12% 1.06% 3.26% 0.86% 2.15% 0.74% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.76 28.50 22.13 57.03 19.01 29.47 23.42 56.09%
EPS 12.58 4.94 4.65 14.03 3.56 8.95 3.06 155.96%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 4.53 4.41 4.37 4.31 4.12 4.17 4.12 6.51%
Adjusted Per Share Value based on latest NOSH - 99,963
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 45.26 28.18 21.89 56.39 18.81 29.16 23.14 56.20%
EPS 12.44 4.89 4.59 13.87 3.52 8.85 3.02 156.30%
DPS 0.00 0.00 0.00 2.22 0.00 0.00 0.00 -
NAPS 4.4802 4.3615 4.322 4.2611 4.077 4.1256 4.0707 6.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.34 1.35 1.40 1.12 1.14 1.40 1.39 -
P/RPS 2.93 4.74 6.33 1.96 6.00 4.75 5.93 -37.42%
P/EPS 10.65 27.31 30.14 7.98 32.02 15.64 45.42 -61.87%
EY 9.39 3.66 3.32 12.53 3.12 6.39 2.20 162.43%
DY 0.00 0.00 0.00 2.01 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.26 0.28 0.34 0.34 -7.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 31/05/11 -
Price 1.25 1.36 1.28 1.30 1.11 1.36 1.40 -
P/RPS 2.73 4.77 5.78 2.28 5.84 4.62 5.98 -40.62%
P/EPS 9.94 27.51 27.56 9.27 31.18 15.20 45.75 -63.75%
EY 10.06 3.64 3.63 10.79 3.21 6.58 2.19 175.56%
DY 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.29 0.30 0.27 0.33 0.34 -12.10%

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