[PRKCORP] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.48%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 131,671 124,328 133,986 156,845 167,569 167,527 157,383 -11.24%
PBT 47,647 48,787 59,623 75,886 80,919 80,780 75,897 -26.74%
Tax -12,537 -13,835 -15,309 -19,256 -20,324 -20,284 -19,303 -25.06%
NP 35,110 34,952 44,314 56,630 60,595 60,496 56,594 -27.32%
-
NP to SH 20,403 17,646 26,474 36,294 41,003 40,210 38,057 -34.08%
-
Tax Rate 26.31% 28.36% 25.68% 25.37% 25.12% 25.11% 25.43% -
Total Cost 96,561 89,376 89,672 100,215 106,974 107,031 100,789 -2.82%
-
Net Worth 532,000 513,999 513,999 503,000 478,999 465,000 467,999 8.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 532,000 513,999 513,999 503,000 478,999 465,000 467,999 8.94%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.66% 28.11% 33.07% 36.11% 36.16% 36.11% 35.96% -
ROE 3.84% 3.43% 5.15% 7.22% 8.56% 8.65% 8.13% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.67 124.33 133.99 156.85 167.57 167.53 157.38 -11.24%
EPS 20.40 17.65 26.47 36.29 41.00 40.21 38.06 -34.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.32 5.14 5.14 5.03 4.79 4.65 4.68 8.94%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 130.22 122.96 132.51 155.12 165.73 165.69 155.65 -11.24%
EPS 20.18 17.45 26.18 35.90 40.55 39.77 37.64 -34.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2615 5.0835 5.0835 4.9747 4.7374 4.5989 4.6286 8.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.62 3.67 2.92 2.92 2.40 1.49 1.26 -
P/RPS 2.75 2.95 2.18 1.86 1.43 0.89 0.80 128.28%
P/EPS 17.74 20.80 11.03 8.05 5.85 3.71 3.31 207.19%
EY 5.64 4.81 9.07 12.43 17.08 26.99 30.20 -67.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.57 0.58 0.50 0.32 0.27 85.42%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 3.62 3.66 3.65 2.99 2.92 2.19 1.21 -
P/RPS 2.75 2.94 2.72 1.91 1.74 1.31 0.77 134.19%
P/EPS 17.74 20.74 13.79 8.24 7.12 5.45 3.18 215.53%
EY 5.64 4.82 7.25 12.14 14.04 18.36 31.45 -68.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.71 0.59 0.61 0.47 0.26 90.16%

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