[PRKCORP] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 80.04%
YoY- 1.21%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 192,984 195,285 167,042 177,789 131,671 124,328 133,986 27.62%
PBT 161,220 89,287 68,984 69,561 47,647 48,787 59,623 94.44%
Tax -24,063 -22,786 -19,321 -18,960 -12,537 -13,835 -15,309 35.29%
NP 137,157 66,501 49,663 50,601 35,110 34,952 44,314 112.82%
-
NP to SH 121,368 54,067 36,691 36,733 20,403 17,646 26,474 176.73%
-
Tax Rate 14.93% 25.52% 28.01% 27.26% 26.31% 28.36% 25.68% -
Total Cost 55,827 128,784 117,379 127,188 96,561 89,376 89,672 -27.15%
-
Net Worth 590,000 621,000 563,000 553,999 532,000 513,999 513,999 9.65%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 590,000 621,000 563,000 553,999 532,000 513,999 513,999 9.65%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 71.07% 34.05% 29.73% 28.46% 26.66% 28.11% 33.07% -
ROE 20.57% 8.71% 6.52% 6.63% 3.84% 3.43% 5.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 192.98 195.29 167.04 177.79 131.67 124.33 133.99 27.61%
EPS 121.37 54.07 36.69 36.73 20.40 17.65 26.47 176.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.90 6.21 5.63 5.54 5.32 5.14 5.14 9.65%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 190.86 193.14 165.21 175.84 130.22 122.96 132.51 27.62%
EPS 120.03 53.47 36.29 36.33 20.18 17.45 26.18 176.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8352 6.1418 5.5681 5.4791 5.2615 5.0835 5.0835 9.65%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.71 2.88 2.35 3.58 3.62 3.67 2.92 -
P/RPS 1.40 1.47 1.41 2.01 2.75 2.95 2.18 -25.62%
P/EPS 2.23 5.33 6.40 9.75 17.74 20.80 11.03 -65.65%
EY 44.79 18.77 15.61 10.26 5.64 4.81 9.07 190.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.42 0.65 0.68 0.71 0.57 -13.35%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 22/05/15 27/02/15 27/11/14 27/08/14 28/05/14 26/02/14 -
Price 2.60 3.12 3.07 2.68 3.62 3.66 3.65 -
P/RPS 1.35 1.60 1.84 1.51 2.75 2.94 2.72 -37.39%
P/EPS 2.14 5.77 8.37 7.30 17.74 20.74 13.79 -71.22%
EY 46.68 17.33 11.95 13.71 5.64 4.82 7.25 247.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.55 0.48 0.68 0.71 0.71 -27.37%

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