[PRKCORP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -57.21%
YoY- 46.35%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,134 35,039 28,540 32,273 60,993 45,763 28,498 21.36%
PBT 14,550 16,204 13,628 15,241 30,813 21,237 13,489 5.16%
Tax -4,108 -3,812 -3,457 -3,932 -8,055 -4,880 -3,417 13.02%
NP 10,442 12,392 10,171 11,309 22,758 16,357 10,072 2.42%
-
NP to SH 6,068 7,871 5,737 6,798 15,888 12,580 4,944 14.59%
-
Tax Rate 28.23% 23.53% 25.37% 25.80% 26.14% 22.98% 25.33% -
Total Cost 27,692 22,647 18,369 20,964 38,235 29,406 18,426 31.10%
-
Net Worth 513,999 503,000 478,999 465,000 467,999 453,000 440,999 10.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 513,999 503,000 478,999 465,000 467,999 453,000 440,999 10.72%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 27.38% 35.37% 35.64% 35.04% 37.31% 35.74% 35.34% -
ROE 1.18% 1.56% 1.20% 1.46% 3.39% 2.78% 1.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 38.13 35.04 28.54 32.27 60.99 45.76 28.50 21.35%
EPS 6.07 7.87 5.74 6.80 15.89 12.58 4.94 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 5.03 4.79 4.65 4.68 4.53 4.41 10.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 37.71 34.65 28.23 31.92 60.32 45.26 28.18 21.37%
EPS 6.00 7.78 5.67 6.72 15.71 12.44 4.89 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0835 4.9747 4.7374 4.5989 4.6286 4.4802 4.3615 10.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.92 2.92 2.40 1.49 1.26 1.34 1.35 -
P/RPS 7.66 8.33 8.41 4.62 2.07 2.93 4.74 37.59%
P/EPS 48.12 37.10 41.83 21.92 7.93 10.65 27.31 45.73%
EY 2.08 2.70 2.39 4.56 12.61 9.39 3.66 -31.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.50 0.32 0.27 0.30 0.31 49.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 -
Price 3.65 2.99 2.92 2.19 1.21 1.25 1.36 -
P/RPS 9.57 8.53 10.23 6.79 1.98 2.73 4.77 58.87%
P/EPS 60.15 37.99 50.90 32.22 7.62 9.94 27.51 68.22%
EY 1.66 2.63 1.96 3.10 13.13 10.06 3.64 -40.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.59 0.61 0.47 0.26 0.28 0.31 73.49%

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