[PRKCORP] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.24%
YoY- 65.25%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 138,547 134,657 97,160 89,337 91,324 87,682 104,818 20.46%
PBT 46,457 43,019 32,810 25,635 20,378 15,455 17,927 88.77%
Tax -11,156 -10,667 -13,765 -9,484 -7,506 -8,190 -10,746 2.53%
NP 35,301 32,352 19,045 16,151 12,872 7,265 7,181 189.39%
-
NP to SH 22,271 19,580 8,943 7,286 6,434 4,169 4,533 189.28%
-
Tax Rate 24.01% 24.80% 41.95% 37.00% 36.83% 52.99% 59.94% -
Total Cost 103,246 102,305 78,115 73,186 78,452 80,417 97,637 3.79%
-
Net Worth 364,681 299,972 349,327 346,807 344,454 405,024 316,181 9.99%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 2,499 2,499 1,990 1,990 1,990 1,990 1,999 16.06%
Div Payout % 11.22% 12.77% 22.26% 27.32% 30.93% 47.74% 44.12% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 364,681 299,972 349,327 346,807 344,454 405,024 316,181 9.99%
NOSH 99,912 99,990 100,093 99,944 100,132 99,514 99,741 0.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 25.48% 24.03% 19.60% 18.08% 14.09% 8.29% 6.85% -
ROE 6.11% 6.53% 2.56% 2.10% 1.87% 1.03% 1.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 138.67 134.67 97.07 89.39 91.20 88.11 105.09 20.32%
EPS 22.29 19.58 8.93 7.29 6.43 4.19 4.54 189.15%
DPS 2.50 2.50 2.00 2.00 2.00 2.00 2.00 16.05%
NAPS 3.65 3.00 3.49 3.47 3.44 4.07 3.17 9.86%
Adjusted Per Share Value based on latest NOSH - 99,944
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 137.02 133.18 96.09 88.36 90.32 86.72 103.67 20.45%
EPS 22.03 19.36 8.84 7.21 6.36 4.12 4.48 189.45%
DPS 2.47 2.47 1.97 1.97 1.97 1.97 1.98 15.89%
NAPS 3.6067 2.9668 3.4549 3.43 3.4067 4.0057 3.1271 9.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.98 0.81 0.64 0.64 0.75 0.50 0.55 -
P/RPS 0.71 0.60 0.66 0.72 0.82 0.57 0.52 23.09%
P/EPS 4.40 4.14 7.16 8.78 11.67 11.94 12.10 -49.08%
EY 22.75 24.18 13.96 11.39 8.57 8.38 8.26 96.60%
DY 2.55 3.09 3.13 3.13 2.67 4.00 3.64 -21.13%
P/NAPS 0.27 0.27 0.18 0.18 0.22 0.12 0.17 36.16%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 29/11/06 29/08/06 13/06/06 28/02/06 29/11/05 -
Price 0.92 0.88 0.65 0.70 0.59 0.60 0.55 -
P/RPS 0.66 0.65 0.67 0.78 0.65 0.68 0.52 17.24%
P/EPS 4.13 4.49 7.28 9.60 9.18 14.32 12.10 -51.19%
EY 24.23 22.25 13.75 10.41 10.89 6.98 8.26 105.05%
DY 2.72 2.84 3.08 2.86 3.39 3.33 3.64 -17.66%
P/NAPS 0.25 0.29 0.19 0.20 0.17 0.15 0.17 29.34%

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