[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

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	100,850	100,183	95,135	90,928	94,293	99,024	99,237	1.08%
YoY %	0.67%	5.31%	4.63%	-3.57%	-4.78%	-0.21%	-	-
Horiz. %	101.63%	100.95%	95.87%	91.63%	95.02%	99.79%	100.00%	-
PBT	40,699	38,443	34,588	36,314	33,242	32,450	30,476	21.33%
YoY %	5.87%	11.15%	-4.75%	9.24%	2.44%	6.48%	-	-
Horiz. %	133.54%	126.14%	113.49%	119.16%	109.08%	106.48%	100.00%	-
Tax	-12,884	-11,701	-11,689	-10,832	-9,637	-9,582	-8,629	30.73%
YoY %	-10.11%	-0.10%	-7.91%	-12.40%	-0.57%	-11.04%	-	-
Horiz. %	149.31%	135.60%	135.46%	125.53%	111.68%	111.04%	100.00%	-
NP	27,815	26,742	22,899	25,482	23,605	22,868	21,847	17.52%
YoY %	4.01%	16.78%	-10.14%	7.95%	3.22%	4.67%	-	-
Horiz. %	127.32%	122.41%	104.82%	116.64%	108.05%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,204	14,245	11,807	13,733	12,641	12,987	12,491	8.97%
YoY %	-0.29%	20.65%	-14.02%	8.64%	-2.66%	3.97%	-	-
Horiz. %	113.71%	114.04%	94.52%	109.94%	101.20%	103.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.66%	30.44%	33.79%	29.83%	28.99%	29.53%	28.31%	-
YoY %	4.01%	-9.91%	13.28%	2.90%	-1.83%	4.31%	-	-
Horiz. %	111.83%	107.52%	119.36%	105.37%	102.40%	104.31%	100.00%	-
Total Cost	73,035	73,441	72,236	65,446	70,688	76,156	77,390	-3.79%
YoY %	-0.55%	1.67%	10.37%	-7.42%	-7.18%	-1.59%	-	-
Horiz. %	94.37%	94.90%	93.34%	84.57%	91.34%	98.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,182	396,925	391,651	389,532	387,262	384,133	381,477	3.07%
YoY %	0.57%	1.35%	0.54%	0.59%	0.81%	0.70%	-	-
Horiz. %	104.64%	104.05%	102.67%	102.11%	101.52%	100.70%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,883	1,883	1,883	1,882	1,882	1,882	1,882	0.03%
YoY %	0.00%	0.00%	0.05%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	13.26%	13.22%	15.95%	13.71%	14.89%	14.49%	15.07%	-
YoY %	0.30%	-17.12%	16.34%	-7.92%	2.76%	-3.85%	-	-
Horiz. %	87.99%	87.72%	105.84%	90.98%	98.81%	96.15%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	399,182	396,925	391,651	389,532	387,262	384,133	381,477	3.07%
YoY %	0.57%	1.35%	0.54%	0.59%	0.81%	0.70%	-	-
Horiz. %	104.64%	104.05%	102.67%	102.11%	101.52%	100.70%	100.00%	-
NOSH	100,045	99,981	100,166	99,880	100,067	100,034	100,125	-0.05%
YoY %	0.06%	-0.18%	0.29%	-0.19%	0.03%	-0.09%	-	-
Horiz. %	99.92%	99.86%	100.04%	99.76%	99.94%	99.91%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	27.58%	26.69%	24.07%	28.02%	25.03%	23.09%	22.01%	-
YoY %	3.33%	10.88%	-14.10%	11.95%	8.40%	4.91%	-	-
Horiz. %	125.31%	121.26%	109.36%	127.31%	113.72%	104.91%	100.00%	-
ROE	3.56%	3.59%	3.01%	3.53%	3.26%	3.38%	3.27%	-
YoY %	-0.84%	19.27%	-14.73%	8.28%	-3.55%	3.36%	-	-
Horiz. %	108.87%	109.79%	92.05%	107.95%	99.69%	103.36%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	100.80	100.20	94.98	91.04	94.23	98.99	99.11	1.13%
YoY %	0.60%	5.50%	4.33%	-3.39%	-4.81%	-0.12%	-	-
Horiz. %	101.71%	101.10%	95.83%	91.86%	95.08%	99.88%	100.00%	-
EPS	14.20	14.25	11.79	13.75	12.63	12.98	12.48	9.01%
YoY %	-0.35%	20.87%	-14.25%	8.87%	-2.70%	4.01%	-	-
Horiz. %	113.78%	114.18%	94.47%	110.18%	101.20%	104.01%	100.00%	-
DPS	1.88	1.88	1.88	1.88	1.88	1.88	1.88	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.99	3.97	3.91	3.90	3.87	3.84	3.81	3.13%
YoY %	0.50%	1.53%	0.26%	0.78%	0.78%	0.79%	-	-
Horiz. %	104.72%	104.20%	102.62%	102.36%	101.57%	100.79%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 99,880
RPS	100.85	100.18	95.14	90.93	94.29	99.02	99.24	1.08%
YoY %	0.67%	5.30%	4.63%	-3.56%	-4.78%	-0.22%	-	-
Horiz. %	101.62%	100.95%	95.87%	91.63%	95.01%	99.78%	100.00%	-
EPS	14.20	14.25	11.81	13.73	12.64	12.99	12.49	8.95%
YoY %	-0.35%	20.66%	-13.98%	8.62%	-2.69%	4.00%	-	-
Horiz. %	113.69%	114.09%	94.56%	109.93%	101.20%	104.00%	100.00%	-
DPS	1.88	1.88	1.88	1.88	1.88	1.88	1.88	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.9918	3.9693	3.9165	3.8953	3.8726	3.8413	3.8148	3.07%
YoY %	0.57%	1.35%	0.54%	0.59%	0.81%	0.69%	-	-
Horiz. %	104.64%	104.05%	102.67%	102.11%	101.52%	100.69%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-3.33%	3.45%	-11.22%	53.12%	-3.03%	13.79%	-	-
Horiz. %	150.00%	155.17%	150.00%	168.97%	110.34%	113.79%	100.00%	-
P/EPS	6.20	6.32	7.04	6.47	4.75	5.01	4.57	22.61%
YoY %	-1.90%	-10.23%	8.81%	36.21%	-5.19%	9.63%	-	-
Horiz. %	135.67%	138.29%	154.05%	141.58%	103.94%	109.63%	100.00%	-
EY	16.13	15.83	14.20	15.45	21.05	19.97	21.89	-18.46%
YoY %	1.90%	11.48%	-8.09%	-26.60%	5.41%	-8.77%	-	-
Horiz. %	73.69%	72.32%	64.87%	70.58%	96.16%	91.23%	100.00%	-
DY	2.14	2.09	2.27	2.11	3.13	2.89	3.30	-25.13%
YoY %	2.39%	-7.93%	7.58%	-32.59%	8.30%	-12.42%	-	-
Horiz. %	64.85%	63.33%	68.79%	63.94%	94.85%	87.58%	100.00%	-
P/NAPS	0.22	0.23	0.21	0.23	0.16	0.17	0.15	29.17%
YoY %	-4.35%	9.52%	-8.70%	43.75%	-5.88%	13.33%	-	-
Horiz. %	146.67%	153.33%	140.00%	153.33%	106.67%	113.33%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	32.95%	2.33%	-4.44%	13.92%	19.70%	0.00%	-	-
Horiz. %	177.27%	133.33%	130.30%	136.36%	119.70%	100.00%	100.00%	-
P/EPS	8.31	6.18	6.96	5.96	5.86	5.01	5.21	36.63%
YoY %	34.47%	-11.21%	16.78%	1.71%	16.97%	-3.84%	-	-
Horiz. %	159.50%	118.62%	133.59%	114.40%	112.48%	96.16%	100.00%	-
EY	12.03	16.19	14.37	16.77	17.07	19.97	19.19	-26.81%
YoY %	-25.69%	12.67%	-14.31%	-1.76%	-14.52%	4.06%	-	-
Horiz. %	62.69%	84.37%	74.88%	87.39%	88.95%	104.06%	100.00%	-
DY	1.59	2.14	2.29	2.29	2.54	2.89	2.89	-32.93%
YoY %	-25.70%	-6.55%	0.00%	-9.84%	-12.11%	0.00%	-	-
Horiz. %	55.02%	74.05%	79.24%	79.24%	87.89%	100.00%	100.00%	-
P/NAPS	0.30	0.22	0.21	0.21	0.19	0.17	0.17	46.18%
YoY %	36.36%	4.76%	0.00%	10.53%	11.76%	0.00%	-	-
Horiz. %	176.47%	129.41%	123.53%	123.53%	111.76%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos