[PRKCORP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.18%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 167,569 167,527 157,383 153,402 126,658 127,639 128,908 19.12%
PBT 80,919 80,780 75,897 74,082 62,389 64,845 63,640 17.38%
Tax -20,324 -20,284 -19,303 -17,554 -15,717 -16,510 -16,257 16.06%
NP 60,595 60,496 56,594 56,528 46,672 48,335 47,383 17.83%
-
NP to SH 41,003 40,210 38,057 36,195 27,177 31,186 29,598 24.29%
-
Tax Rate 25.12% 25.11% 25.43% 23.70% 25.19% 25.46% 25.55% -
Total Cost 106,974 107,031 100,789 96,874 79,986 79,304 81,525 19.87%
-
Net Worth 478,999 465,000 467,999 453,000 440,999 436,999 430,843 7.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 2,249 2,249 2,249 2,249 -
Div Payout % - - - 6.21% 8.28% 7.21% 7.60% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 478,999 465,000 467,999 453,000 440,999 436,999 430,843 7.32%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 36.16% 36.11% 35.96% 36.85% 36.85% 37.87% 36.76% -
ROE 8.56% 8.65% 8.13% 7.99% 6.16% 7.14% 6.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 167.57 167.53 157.38 153.40 126.66 127.64 128.95 19.10%
EPS 41.00 40.21 38.06 36.20 27.18 31.19 29.61 24.25%
DPS 0.00 0.00 0.00 2.25 2.25 2.25 2.25 -
NAPS 4.79 4.65 4.68 4.53 4.41 4.37 4.31 7.30%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 165.73 165.69 155.65 151.72 125.27 126.24 127.49 19.12%
EPS 40.55 39.77 37.64 35.80 26.88 30.84 29.27 24.29%
DPS 0.00 0.00 0.00 2.22 2.22 2.22 2.22 -
NAPS 4.7374 4.5989 4.6286 4.4802 4.3615 4.322 4.2611 7.32%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.40 1.49 1.26 1.34 1.35 1.40 1.12 -
P/RPS 1.43 0.89 0.80 0.87 1.07 1.10 0.87 39.31%
P/EPS 5.85 3.71 3.31 3.70 4.97 4.49 3.78 33.83%
EY 17.08 26.99 30.20 27.01 20.13 22.28 26.44 -25.29%
DY 0.00 0.00 0.00 1.68 1.67 1.61 2.01 -
P/NAPS 0.50 0.32 0.27 0.30 0.31 0.32 0.26 54.70%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 -
Price 2.92 2.19 1.21 1.25 1.36 1.28 1.30 -
P/RPS 1.74 1.31 0.77 0.81 1.07 1.00 1.01 43.75%
P/EPS 7.12 5.45 3.18 3.45 5.00 4.10 4.39 38.08%
EY 14.04 18.36 31.45 28.96 19.98 24.36 22.78 -27.59%
DY 0.00 0.00 0.00 1.80 1.65 1.76 1.73 -
P/NAPS 0.61 0.47 0.26 0.28 0.31 0.29 0.30 60.56%

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