[PRKCORP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -14.02%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 98,537 100,850 100,183 95,135 90,928 94,293 99,024 -0.32%
PBT 40,655 40,699 38,443 34,588 36,314 33,242 32,450 16.20%
Tax -12,069 -12,884 -11,701 -11,689 -10,832 -9,637 -9,582 16.61%
NP 28,586 27,815 26,742 22,899 25,482 23,605 22,868 16.02%
-
NP to SH 14,505 14,204 14,245 11,807 13,733 12,641 12,987 7.64%
-
Tax Rate 29.69% 31.66% 30.44% 33.79% 29.83% 28.99% 29.53% -
Total Cost 69,951 73,035 73,441 72,236 65,446 70,688 76,156 -5.50%
-
Net Worth 402,667 399,182 396,925 391,651 389,532 387,262 384,133 3.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,883 1,883 1,883 1,883 1,882 1,882 1,882 0.03%
Div Payout % 12.98% 13.26% 13.22% 15.95% 13.71% 14.89% 14.49% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 402,667 399,182 396,925 391,651 389,532 387,262 384,133 3.18%
NOSH 99,917 100,045 99,981 100,166 99,880 100,067 100,034 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 29.01% 27.58% 26.69% 24.07% 28.02% 25.03% 23.09% -
ROE 3.60% 3.56% 3.59% 3.01% 3.53% 3.26% 3.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.62 100.80 100.20 94.98 91.04 94.23 98.99 -0.24%
EPS 14.52 14.20 14.25 11.79 13.75 12.63 12.98 7.75%
DPS 1.88 1.88 1.88 1.88 1.88 1.88 1.88 0.00%
NAPS 4.03 3.99 3.97 3.91 3.90 3.87 3.84 3.26%
Adjusted Per Share Value based on latest NOSH - 100,166
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.45 99.74 99.08 94.09 89.93 93.26 97.94 -0.33%
EPS 14.35 14.05 14.09 11.68 13.58 12.50 12.84 7.68%
DPS 1.86 1.86 1.86 1.86 1.86 1.86 1.86 0.00%
NAPS 3.9824 3.948 3.9256 3.8735 3.8525 3.8301 3.7991 3.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.17 0.88 0.90 0.83 0.89 0.60 0.65 -
P/RPS 1.19 0.87 0.90 0.87 0.98 0.64 0.66 48.08%
P/EPS 8.06 6.20 6.32 7.04 6.47 4.75 5.01 37.25%
EY 12.41 16.13 15.83 14.20 15.45 21.05 19.97 -27.15%
DY 1.61 2.14 2.09 2.27 2.11 3.13 2.89 -32.27%
P/NAPS 0.29 0.22 0.23 0.21 0.23 0.16 0.17 42.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 26/05/10 01/03/10 25/11/09 26/08/09 27/05/09 -
Price 1.38 1.18 0.88 0.82 0.82 0.74 0.65 -
P/RPS 1.40 1.17 0.88 0.86 0.90 0.79 0.66 65.01%
P/EPS 9.51 8.31 6.18 6.96 5.96 5.86 5.01 53.24%
EY 10.52 12.03 16.19 14.37 16.77 17.07 19.97 -34.74%
DY 1.36 1.59 2.14 2.29 2.29 2.54 2.89 -39.47%
P/NAPS 0.34 0.30 0.22 0.21 0.21 0.19 0.17 58.67%

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