[PRKCORP] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.64%
YoY- 36.24%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,850 100,183 95,135 90,928 94,293 99,024 99,237 1.08%
PBT 40,699 38,443 34,588 36,314 33,242 32,450 30,476 21.33%
Tax -12,884 -11,701 -11,689 -10,832 -9,637 -9,582 -8,629 30.73%
NP 27,815 26,742 22,899 25,482 23,605 22,868 21,847 17.52%
-
NP to SH 14,204 14,245 11,807 13,733 12,641 12,987 12,491 8.97%
-
Tax Rate 31.66% 30.44% 33.79% 29.83% 28.99% 29.53% 28.31% -
Total Cost 73,035 73,441 72,236 65,446 70,688 76,156 77,390 -3.79%
-
Net Worth 399,182 396,925 391,651 389,532 387,262 384,133 381,477 3.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,883 1,883 1,883 1,882 1,882 1,882 1,882 0.03%
Div Payout % 13.26% 13.22% 15.95% 13.71% 14.89% 14.49% 15.07% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 399,182 396,925 391,651 389,532 387,262 384,133 381,477 3.07%
NOSH 100,045 99,981 100,166 99,880 100,067 100,034 100,125 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 27.58% 26.69% 24.07% 28.02% 25.03% 23.09% 22.01% -
ROE 3.56% 3.59% 3.01% 3.53% 3.26% 3.38% 3.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.80 100.20 94.98 91.04 94.23 98.99 99.11 1.13%
EPS 14.20 14.25 11.79 13.75 12.63 12.98 12.48 9.01%
DPS 1.88 1.88 1.88 1.88 1.88 1.88 1.88 0.00%
NAPS 3.99 3.97 3.91 3.90 3.87 3.84 3.81 3.13%
Adjusted Per Share Value based on latest NOSH - 99,880
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 99.74 99.08 94.09 89.93 93.26 97.94 98.15 1.08%
EPS 14.05 14.09 11.68 13.58 12.50 12.84 12.35 9.00%
DPS 1.86 1.86 1.86 1.86 1.86 1.86 1.86 0.00%
NAPS 3.948 3.9256 3.8735 3.8525 3.8301 3.7991 3.7729 3.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.88 0.90 0.83 0.89 0.60 0.65 0.57 -
P/RPS 0.87 0.90 0.87 0.98 0.64 0.66 0.58 31.13%
P/EPS 6.20 6.32 7.04 6.47 4.75 5.01 4.57 22.61%
EY 16.13 15.83 14.20 15.45 21.05 19.97 21.89 -18.46%
DY 2.14 2.09 2.27 2.11 3.13 2.89 3.30 -25.13%
P/NAPS 0.22 0.23 0.21 0.23 0.16 0.17 0.15 29.17%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 -
Price 1.18 0.88 0.82 0.82 0.74 0.65 0.65 -
P/RPS 1.17 0.88 0.86 0.90 0.79 0.66 0.66 46.62%
P/EPS 8.31 6.18 6.96 5.96 5.86 5.01 5.21 36.63%
EY 12.03 16.19 14.37 16.77 17.07 19.97 19.19 -26.81%
DY 1.59 2.14 2.29 2.29 2.54 2.89 2.89 -32.93%
P/NAPS 0.30 0.22 0.21 0.21 0.19 0.17 0.17 46.18%

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