[PRKCORP] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 48.0%
YoY- 66.7%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 153,402 126,658 127,639 128,908 100,582 102,692 101,290 31.77%
PBT 74,082 62,389 64,845 63,640 46,729 46,567 43,343 42.81%
Tax -17,554 -15,717 -16,510 -16,257 -14,937 -14,238 -13,726 17.76%
NP 56,528 46,672 48,335 47,383 31,792 32,329 29,617 53.68%
-
NP to SH 36,195 27,177 31,186 29,598 19,999 20,074 15,503 75.71%
-
Tax Rate 23.70% 25.19% 25.46% 25.55% 31.97% 30.58% 31.67% -
Total Cost 96,874 79,986 79,304 81,525 68,790 70,363 71,673 22.17%
-
Net Worth 453,000 440,999 436,999 430,843 412,231 417,139 411,596 6.57%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,249 2,249 2,249 2,249 1,877 1,877 1,877 12.77%
Div Payout % 6.21% 8.28% 7.21% 7.60% 9.39% 9.35% 12.11% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 453,000 440,999 436,999 430,843 412,231 417,139 411,596 6.57%
NOSH 100,000 100,000 100,000 100,000 100,056 100,033 99,901 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 36.85% 36.85% 37.87% 36.76% 31.61% 31.48% 29.24% -
ROE 7.99% 6.16% 7.14% 6.87% 4.85% 4.81% 3.77% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 153.40 126.66 127.64 128.95 100.53 102.66 101.39 31.69%
EPS 36.20 27.18 31.19 29.61 19.99 20.07 15.52 75.60%
DPS 2.25 2.25 2.25 2.25 1.88 1.88 1.88 12.68%
NAPS 4.53 4.41 4.37 4.31 4.12 4.17 4.12 6.51%
Adjusted Per Share Value based on latest NOSH - 99,963
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 151.72 125.27 126.24 127.49 99.48 101.56 100.18 31.77%
EPS 35.80 26.88 30.84 29.27 19.78 19.85 15.33 75.74%
DPS 2.22 2.22 2.22 2.22 1.86 1.86 1.86 12.48%
NAPS 4.4802 4.3615 4.322 4.2611 4.077 4.1256 4.0707 6.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.34 1.35 1.40 1.12 1.14 1.40 1.39 -
P/RPS 0.87 1.07 1.10 0.87 1.13 1.36 1.37 -26.05%
P/EPS 3.70 4.97 4.49 3.78 5.70 6.98 8.96 -44.45%
EY 27.01 20.13 22.28 26.44 17.53 14.33 11.16 79.97%
DY 1.68 1.67 1.61 2.01 1.65 1.34 1.35 15.64%
P/NAPS 0.30 0.31 0.32 0.26 0.28 0.34 0.34 -7.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 31/05/11 -
Price 1.25 1.36 1.28 1.30 1.11 1.36 1.40 -
P/RPS 0.81 1.07 1.00 1.01 1.10 1.32 1.38 -29.82%
P/EPS 3.45 5.00 4.10 4.39 5.55 6.78 9.02 -47.21%
EY 28.96 19.98 24.36 22.78 18.01 14.76 11.08 89.41%
DY 1.80 1.65 1.76 1.73 1.69 1.38 1.34 21.67%
P/NAPS 0.28 0.31 0.29 0.30 0.27 0.33 0.34 -12.10%

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