[PRKCORP] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 118.94%
YoY- 369.66%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 134,725 136,933 138,547 134,657 97,160 89,337 91,324 29.56%
PBT 41,892 45,359 46,457 43,019 32,810 25,635 20,378 61.60%
Tax -7,234 -10,543 -11,156 -10,667 -13,765 -9,484 -7,506 -2.42%
NP 34,658 34,816 35,301 32,352 19,045 16,151 12,872 93.42%
-
NP to SH 22,508 22,642 22,271 19,580 8,943 7,286 6,434 130.27%
-
Tax Rate 17.27% 23.24% 24.01% 24.80% 41.95% 37.00% 36.83% -
Total Cost 100,067 102,117 103,246 102,305 78,115 73,186 78,452 17.59%
-
Net Worth 369,879 366,907 364,681 299,972 349,327 346,807 344,454 4.85%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,499 2,499 2,499 2,499 1,990 1,990 1,990 16.38%
Div Payout % 11.11% 11.04% 11.22% 12.77% 22.26% 27.32% 30.93% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 369,879 366,907 364,681 299,972 349,327 346,807 344,454 4.85%
NOSH 99,967 99,974 99,912 99,990 100,093 99,944 100,132 -0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.72% 25.43% 25.48% 24.03% 19.60% 18.08% 14.09% -
ROE 6.09% 6.17% 6.11% 6.53% 2.56% 2.10% 1.87% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 134.77 136.97 138.67 134.67 97.07 89.39 91.20 29.70%
EPS 22.52 22.65 22.29 19.58 8.93 7.29 6.43 130.44%
DPS 2.50 2.50 2.50 2.50 2.00 2.00 2.00 16.02%
NAPS 3.70 3.67 3.65 3.00 3.49 3.47 3.44 4.97%
Adjusted Per Share Value based on latest NOSH - 99,990
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 134.73 136.93 138.55 134.66 97.16 89.34 91.32 29.56%
EPS 22.51 22.64 22.27 19.58 8.94 7.29 6.43 130.38%
DPS 2.50 2.50 2.50 2.50 1.99 1.99 1.99 16.41%
NAPS 3.6988 3.6691 3.6468 2.9997 3.4933 3.4681 3.4445 4.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.30 1.40 0.98 0.81 0.64 0.64 0.75 -
P/RPS 0.96 1.02 0.71 0.60 0.66 0.72 0.82 11.06%
P/EPS 5.77 6.18 4.40 4.14 7.16 8.78 11.67 -37.44%
EY 17.32 16.18 22.75 24.18 13.96 11.39 8.57 59.78%
DY 1.92 1.79 2.55 3.09 3.13 3.13 2.67 -19.71%
P/NAPS 0.35 0.38 0.27 0.27 0.18 0.18 0.22 36.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 30/05/07 28/02/07 29/11/06 29/08/06 13/06/06 -
Price 1.35 1.28 0.92 0.88 0.65 0.70 0.59 -
P/RPS 1.00 0.93 0.66 0.65 0.67 0.78 0.65 33.23%
P/EPS 6.00 5.65 4.13 4.49 7.28 9.60 9.18 -24.66%
EY 16.68 17.69 24.23 22.25 13.75 10.41 10.89 32.84%
DY 1.85 1.95 2.72 2.84 3.08 2.86 3.39 -33.19%
P/NAPS 0.36 0.35 0.25 0.29 0.19 0.20 0.17 64.83%

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