[PRKCORP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -22.02%
YoY- -51.07%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 133,715 152,484 170,927 175,271 166,006 239,820 236,825 -31.66%
PBT 22,240 17,163 20,167 22,290 19,447 28,430 25,756 -9.31%
Tax -16,659 -14,717 -14,748 -15,817 -11,146 -15,753 -14,944 7.50%
NP 5,581 2,446 5,419 6,473 8,301 12,677 10,812 -35.62%
-
NP to SH 5,581 2,446 5,419 6,473 8,301 12,677 10,812 -35.62%
-
Tax Rate 74.91% 85.75% 73.13% 70.96% 57.31% 55.41% 58.02% -
Total Cost 128,134 150,038 165,508 168,798 157,705 227,143 226,013 -31.47%
-
Net Worth 294,217 294,308 291,534 279,897 289,544 289,100 283,318 2.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,399 2,801 2,801 2,801 2,801 1,399 1,399 0.00%
Div Payout % 25.08% 114.54% 51.70% 43.28% 33.75% 11.04% 12.94% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 294,217 294,308 291,534 279,897 289,544 289,100 283,318 2.54%
NOSH 69,885 70,073 70,080 69,974 70,107 70,000 69,955 -0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.17% 1.60% 3.17% 3.69% 5.00% 5.29% 4.57% -
ROE 1.90% 0.83% 1.86% 2.31% 2.87% 4.38% 3.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 191.33 217.61 243.90 250.48 236.79 342.60 338.54 -31.61%
EPS 7.99 3.49 7.73 9.25 11.84 18.11 15.46 -35.57%
DPS 2.00 4.00 4.00 4.00 4.00 2.00 2.00 0.00%
NAPS 4.21 4.20 4.16 4.00 4.13 4.13 4.05 2.61%
Adjusted Per Share Value based on latest NOSH - 69,974
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 132.25 150.81 169.05 173.34 164.18 237.18 234.22 -31.66%
EPS 5.52 2.42 5.36 6.40 8.21 12.54 10.69 -35.61%
DPS 1.38 2.77 2.77 2.77 2.77 1.38 1.38 0.00%
NAPS 2.9098 2.9107 2.8833 2.7682 2.8636 2.8592 2.8021 2.54%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.40 1.20 1.03 1.09 1.15 1.45 1.55 -
P/RPS 0.73 0.55 0.42 0.44 0.49 0.42 0.46 36.01%
P/EPS 17.53 34.38 13.32 11.78 9.71 8.01 10.03 45.04%
EY 5.70 2.91 7.51 8.49 10.30 12.49 9.97 -31.09%
DY 1.43 3.33 3.88 3.67 3.48 1.38 1.29 7.10%
P/NAPS 0.33 0.29 0.25 0.27 0.28 0.35 0.38 -8.96%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 27/08/03 27/05/03 25/02/03 27/11/02 28/08/02 22/05/02 -
Price 1.35 1.44 1.10 1.02 1.05 1.33 1.60 -
P/RPS 0.71 0.66 0.45 0.41 0.44 0.39 0.47 31.62%
P/EPS 16.90 41.25 14.23 11.03 8.87 7.34 10.35 38.62%
EY 5.92 2.42 7.03 9.07 11.28 13.62 9.66 -27.82%
DY 1.48 2.78 3.64 3.92 3.81 1.50 1.25 11.90%
P/NAPS 0.32 0.34 0.26 0.26 0.25 0.32 0.40 -13.81%

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