[PRKCORP] QoQ 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- -66.88%
YoY- 51.95%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 60,993 45,763 28,498 22,129 57,012 19,019 29,479 62.01%
PBT 30,813 21,237 13,489 10,358 28,998 9,544 15,945 54.83%
Tax -8,055 -4,880 -3,417 -2,951 -6,306 -3,043 -4,210 53.81%
NP 22,758 16,357 10,072 7,407 22,692 6,501 11,735 55.20%
-
NP to SH 15,888 12,580 4,944 4,645 14,026 3,562 8,953 46.32%
-
Tax Rate 26.14% 22.98% 25.33% 28.49% 21.75% 31.88% 26.40% -
Total Cost 38,235 29,406 18,426 14,722 34,320 12,518 17,744 66.44%
-
Net Worth 467,999 453,000 440,999 436,999 430,843 412,231 417,139 7.93%
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 % - - - - 16.04% - - -
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 467,999 453,000 440,999 436,999 430,843 412,231 417,139 7.93%
NOSH 100,000 100,000 100,000 100,000 99,963 100,056 100,033 -0.02%
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 37.31% 35.74% 35.34% 33.47% 39.80% 34.18% 39.81% -
ROE 3.39% 2.78% 1.12% 1.06% 3.26% 0.86% 2.15% -
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 60.99 45.76 28.50 22.13 57.03 19.01 29.47 62.04%
EPS 15.89 12.58 4.94 4.65 14.03 3.56 8.95 46.36%
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 60.99 45.76 28.50 22.13 57.01 19.02 29.48 62.00%
EPS 15.89 12.58 4.94 4.65 14.03 3.56 8.95 46.36%
DPS 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 4.68 4.53 4.41 4.37 4.3084 4.1223 4.1714 7.93%
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 2.07 2.93 4.74 6.33 1.96 6.00 4.75 -42.37%
P/EPS 7.93 10.65 27.31 30.14 7.98 32.02 15.64 -36.28%
EY 12.61 9.39 3.66 3.32 12.53 3.12 6.39 57.00%
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 1.98 2.73 4.77 5.78 2.28 5.84 4.62 -43.01%
P/EPS 7.62 9.94 27.51 27.56 9.27 31.18 15.20 -36.76%
EY 13.13 10.06 3.64 3.63 10.79 3.21 6.58 58.16%
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