[PRKCORP] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.06%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 177,789 131,671 124,328 133,986 156,845 167,569 167,527 4.03%
PBT 69,561 47,647 48,787 59,623 75,886 80,919 80,780 -9.47%
Tax -18,960 -12,537 -13,835 -15,309 -19,256 -20,324 -20,284 -4.39%
NP 50,601 35,110 34,952 44,314 56,630 60,595 60,496 -11.21%
-
NP to SH 36,733 20,403 17,646 26,474 36,294 41,003 40,210 -5.84%
-
Tax Rate 27.26% 26.31% 28.36% 25.68% 25.37% 25.12% 25.11% -
Total Cost 127,188 96,561 89,376 89,672 100,215 106,974 107,031 12.17%
-
Net Worth 553,999 532,000 513,999 513,999 503,000 478,999 465,000 12.37%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 553,999 532,000 513,999 513,999 503,000 478,999 465,000 12.37%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 28.46% 26.66% 28.11% 33.07% 36.11% 36.16% 36.11% -
ROE 6.63% 3.84% 3.43% 5.15% 7.22% 8.56% 8.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 177.79 131.67 124.33 133.99 156.85 167.57 167.53 4.03%
EPS 36.73 20.40 17.65 26.47 36.29 41.00 40.21 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.54 5.32 5.14 5.14 5.03 4.79 4.65 12.37%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 175.84 130.22 122.96 132.51 155.12 165.73 165.69 4.03%
EPS 36.33 20.18 17.45 26.18 35.90 40.55 39.77 -5.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.4791 5.2615 5.0835 5.0835 4.9747 4.7374 4.5989 12.37%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.58 3.62 3.67 2.92 2.92 2.40 1.49 -
P/RPS 2.01 2.75 2.95 2.18 1.86 1.43 0.89 72.05%
P/EPS 9.75 17.74 20.80 11.03 8.05 5.85 3.71 90.32%
EY 10.26 5.64 4.81 9.07 12.43 17.08 26.99 -47.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.71 0.57 0.58 0.50 0.32 60.32%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 2.68 3.62 3.66 3.65 2.99 2.92 2.19 -
P/RPS 1.51 2.75 2.94 2.72 1.91 1.74 1.31 9.92%
P/EPS 7.30 17.74 20.74 13.79 8.24 7.12 5.45 21.48%
EY 13.71 5.64 4.82 7.25 12.14 14.04 18.36 -17.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.68 0.71 0.71 0.59 0.61 0.47 1.41%

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