[PRKCORP] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.3%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,039 28,540 32,273 60,993 45,763 28,498 22,129 35.81%
PBT 16,204 13,628 15,241 30,813 21,237 13,489 10,358 34.72%
Tax -3,812 -3,457 -3,932 -8,055 -4,880 -3,417 -2,951 18.59%
NP 12,392 10,171 11,309 22,758 16,357 10,072 7,407 40.88%
-
NP to SH 7,871 5,737 6,798 15,888 12,580 4,944 4,645 42.08%
-
Tax Rate 23.53% 25.37% 25.80% 26.14% 22.98% 25.33% 28.49% -
Total Cost 22,647 18,369 20,964 38,235 29,406 18,426 14,722 33.22%
-
Net Worth 503,000 478,999 465,000 467,999 453,000 440,999 436,999 9.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 503,000 478,999 465,000 467,999 453,000 440,999 436,999 9.82%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 35.37% 35.64% 35.04% 37.31% 35.74% 35.34% 33.47% -
ROE 1.56% 1.20% 1.46% 3.39% 2.78% 1.12% 1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.04 28.54 32.27 60.99 45.76 28.50 22.13 35.81%
EPS 7.87 5.74 6.80 15.89 12.58 4.94 4.65 41.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.03 4.79 4.65 4.68 4.53 4.41 4.37 9.82%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.65 28.23 31.92 60.32 45.26 28.18 21.89 35.78%
EPS 7.78 5.67 6.72 15.71 12.44 4.89 4.59 42.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9747 4.7374 4.5989 4.6286 4.4802 4.3615 4.322 9.82%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.92 2.40 1.49 1.26 1.34 1.35 1.40 -
P/RPS 8.33 8.41 4.62 2.07 2.93 4.74 6.33 20.06%
P/EPS 37.10 41.83 21.92 7.93 10.65 27.31 30.14 14.84%
EY 2.70 2.39 4.56 12.61 9.39 3.66 3.32 -12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.32 0.27 0.30 0.31 0.32 48.60%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 -
Price 2.99 2.92 2.19 1.21 1.25 1.36 1.28 -
P/RPS 8.53 10.23 6.79 1.98 2.73 4.77 5.78 29.59%
P/EPS 37.99 50.90 32.22 7.62 9.94 27.51 27.56 23.83%
EY 2.63 1.96 3.10 13.13 10.06 3.64 3.63 -19.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.47 0.26 0.28 0.31 0.29 60.49%

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