[PRKCORP] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -0.37%
YoY- 37.88%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 126,658 127,639 128,908 100,582 102,692 101,290 103,498 14.42%
PBT 62,389 64,845 63,640 46,729 46,567 43,343 46,177 22.23%
Tax -15,717 -16,510 -16,257 -14,937 -14,238 -13,726 -13,832 8.89%
NP 46,672 48,335 47,383 31,792 32,329 29,617 32,345 27.72%
-
NP to SH 27,177 31,186 29,598 19,999 20,074 15,503 17,755 32.85%
-
Tax Rate 25.19% 25.46% 25.55% 31.97% 30.58% 31.67% 29.95% -
Total Cost 79,986 79,304 81,525 68,790 70,363 71,673 71,153 8.12%
-
Net Worth 440,999 436,999 430,843 412,231 417,139 411,596 399,378 6.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,249 2,249 2,249 1,877 1,877 1,877 1,877 12.82%
Div Payout % 8.28% 7.21% 7.60% 9.39% 9.35% 12.11% 10.57% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 440,999 436,999 430,843 412,231 417,139 411,596 399,378 6.83%
NOSH 100,000 100,000 100,000 100,056 100,033 99,901 99,844 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 36.85% 37.87% 36.76% 31.61% 31.48% 29.24% 31.25% -
ROE 6.16% 7.14% 6.87% 4.85% 4.81% 3.77% 4.45% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 126.66 127.64 128.95 100.53 102.66 101.39 103.66 14.30%
EPS 27.18 31.19 29.61 19.99 20.07 15.52 17.78 32.73%
DPS 2.25 2.25 2.25 1.88 1.88 1.88 1.88 12.73%
NAPS 4.41 4.37 4.31 4.12 4.17 4.12 4.00 6.72%
Adjusted Per Share Value based on latest NOSH - 100,056
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 126.66 127.64 128.91 100.58 102.69 101.29 103.50 14.42%
EPS 27.18 31.19 29.60 20.00 20.07 15.50 17.76 32.83%
DPS 2.25 2.25 2.25 1.88 1.88 1.88 1.88 12.73%
NAPS 4.41 4.37 4.3084 4.1223 4.1714 4.116 3.9938 6.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.35 1.40 1.12 1.14 1.40 1.39 1.62 -
P/RPS 1.07 1.10 0.87 1.13 1.36 1.37 1.56 -22.24%
P/EPS 4.97 4.49 3.78 5.70 6.98 8.96 9.11 -33.25%
EY 20.13 22.28 26.44 17.53 14.33 11.16 10.98 49.84%
DY 1.67 1.61 2.01 1.65 1.34 1.35 1.16 27.52%
P/NAPS 0.31 0.32 0.26 0.28 0.34 0.34 0.41 -17.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 31/05/11 01/03/11 -
Price 1.36 1.28 1.30 1.11 1.36 1.40 1.34 -
P/RPS 1.07 1.00 1.01 1.10 1.32 1.38 1.29 -11.72%
P/EPS 5.00 4.10 4.39 5.55 6.78 9.02 7.54 -23.97%
EY 19.98 24.36 22.78 18.01 14.76 11.08 13.27 31.39%
DY 1.65 1.76 1.73 1.69 1.38 1.34 1.40 11.58%
P/NAPS 0.31 0.29 0.30 0.27 0.33 0.34 0.34 -5.97%

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