[PRKCORP] QoQ TTM Result on 31-Mar-2003 [#1]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

27-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- -16.28%

YoY- -49.88%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
TTM Result
Revenue	112,574	133,715	152,484	170,927	175,271	166,006	239,820	-39.51%
YoY %	-15.81%	-12.31%	-10.79%	-2.48%	5.58%	-30.78%	-	-
Horiz. %	46.94%	55.76%	63.58%	71.27%	73.08%	69.22%	100.00%	-
PBT	11,908	22,240	17,163	20,167	22,290	19,447	28,430	-43.93%
YoY %	-46.46%	29.58%	-14.90%	-9.52%	14.62%	-31.60%	-	-
Horiz. %	41.89%	78.23%	60.37%	70.94%	78.40%	68.40%	100.00%	-
Tax	-9,989	-16,659	-14,717	-14,748	-15,817	-11,146	-15,753	-26.13%
YoY %	40.04%	-13.20%	0.21%	6.76%	-41.91%	29.25%	-	-
Horiz. %	63.41%	105.75%	93.42%	93.62%	100.41%	70.75%	100.00%	-
NP	1,919	5,581	2,446	5,419	6,473	8,301	12,677	-71.49%
YoY %	-65.62%	128.17%	-54.86%	-16.28%	-22.02%	-34.52%	-	-
Horiz. %	15.14%	44.02%	19.29%	42.75%	51.06%	65.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,919	5,581	2,446	5,419	6,473	8,301	12,677	-71.49%
YoY %	-65.62%	128.17%	-54.86%	-16.28%	-22.02%	-34.52%	-	-
Horiz. %	15.14%	44.02%	19.29%	42.75%	51.06%	65.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	83.88%	74.91%	85.75%	73.13%	70.96%	57.31%	55.41%	-
YoY %	11.97%	-12.64%	17.26%	3.06%	23.82%	3.43%	-	-
Horiz. %	151.38%	135.19%	154.76%	131.98%	128.06%	103.43%	100.00%	-
Total Cost	110,655	128,134	150,038	165,508	168,798	157,705	227,143	-38.00%
YoY %	-13.64%	-14.60%	-9.35%	-1.95%	7.03%	-30.57%	-	-
Horiz. %	48.72%	56.41%	66.05%	72.87%	74.31%	69.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	286,930	294,217	294,308	291,534	279,897	289,544	289,100	-0.49%
YoY %	-2.48%	-0.03%	0.95%	4.16%	-3.33%	0.15%	-	-
Horiz. %	99.25%	101.77%	101.80%	100.84%	96.82%	100.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	3,248	1,399	2,801	2,801	2,801	2,801	1,399	75.06%
YoY %	132.17%	-50.05%	0.00%	0.00%	0.00%	100.21%	-	-
Horiz. %	232.17%	100.00%	200.21%	200.21%	200.21%	200.21%	100.00%	-
Div Payout %	169.30%	25.08%	114.54%	51.70%	43.28%	33.75%	11.04%	-
YoY %	575.04%	-78.10%	121.55%	19.45%	28.24%	205.71%	-	-
Horiz. %	1,533.51%	227.17%	1,037.50%	468.30%	392.03%	305.71%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	286,930	294,217	294,308	291,534	279,897	289,544	289,100	-0.49%
YoY %	-2.48%	-0.03%	0.95%	4.16%	-3.33%	0.15%	-	-
Horiz. %	99.25%	101.77%	101.80%	100.84%	96.82%	100.15%	100.00%	-
NOSH	92,558	69,885	70,073	70,080	69,974	70,107	70,000	20.40%
YoY %	32.44%	-0.27%	-0.01%	0.15%	-0.19%	0.15%	-	-
Horiz. %	132.23%	99.84%	100.10%	100.11%	99.96%	100.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	1.70%	4.17%	1.60%	3.17%	3.69%	5.00%	5.29%	-
YoY %	-59.23%	160.62%	-49.53%	-14.09%	-26.20%	-5.48%	-	-
Horiz. %	32.14%	78.83%	30.25%	59.92%	69.75%	94.52%	100.00%	-
ROE	0.67%	1.90%	0.83%	1.86%	2.31%	2.87%	4.38%	-
YoY %	-64.74%	128.92%	-55.38%	-19.48%	-19.51%	-34.47%	-	-
Horiz. %	15.30%	43.38%	18.95%	42.47%	52.74%	65.53%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	121.63	191.33	217.61	243.90	250.48	236.79	342.60	-49.76%
YoY %	-36.43%	-12.08%	-10.78%	-2.63%	5.78%	-30.88%	-	-
Horiz. %	35.50%	55.85%	63.52%	71.19%	73.11%	69.12%	100.00%	-
EPS	2.07	7.99	3.49	7.73	9.25	11.84	18.11	-76.35%
YoY %	-74.09%	128.94%	-54.85%	-16.43%	-21.88%	-34.62%	-	-
Horiz. %	11.43%	44.12%	19.27%	42.68%	51.08%	65.38%	100.00%	-
DPS	3.51	2.00	4.00	4.00	4.00	4.00	2.00	45.34%
YoY %	75.50%	-50.00%	0.00%	0.00%	0.00%	100.00%	-	-
Horiz. %	175.50%	100.00%	200.00%	200.00%	200.00%	200.00%	100.00%	-
NAPS	3.10	4.21	4.20	4.16	4.00	4.13	4.13	-17.36%
YoY %	-26.37%	0.24%	0.96%	4.00%	-3.15%	0.00%	-	-
Horiz. %	75.06%	101.94%	101.69%	100.73%	96.85%	100.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 70,080
RPS	111.34	132.25	150.81	169.05	173.34	164.18	237.18	-39.51%
YoY %	-15.81%	-12.31%	-10.79%	-2.47%	5.58%	-30.78%	-	-
Horiz. %	46.94%	55.76%	63.58%	71.27%	73.08%	69.22%	100.00%	-
EPS	1.90	5.52	2.42	5.36	6.40	8.21	12.54	-71.48%
YoY %	-65.58%	128.10%	-54.85%	-16.25%	-22.05%	-34.53%	-	-
Horiz. %	15.15%	44.02%	19.30%	42.74%	51.04%	65.47%	100.00%	-
DPS	3.21	1.38	2.77	2.77	2.77	2.77	1.38	75.28%
YoY %	132.61%	-50.18%	0.00%	0.00%	0.00%	100.72%	-	-
Horiz. %	232.61%	100.00%	200.72%	200.72%	200.72%	200.72%	100.00%	-
NAPS	2.8378	2.9098	2.9107	2.8833	2.7682	2.8636	2.8592	-0.49%
YoY %	-2.47%	-0.03%	0.95%	4.16%	-3.33%	0.15%	-	-
Horiz. %	99.25%	101.77%	101.80%	100.84%	96.82%	100.15%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	1.16	1.40	1.20	1.03	1.09	1.15	1.45	-
P/RPS	0.95	0.73	0.55	0.42	0.44	0.49	0.42	72.05%
YoY %	30.14%	32.73%	30.95%	-4.55%	-10.20%	16.67%	-	-
Horiz. %	226.19%	173.81%	130.95%	100.00%	104.76%	116.67%	100.00%	-
P/EPS	55.95	17.53	34.38	13.32	11.78	9.71	8.01	264.11%
YoY %	219.17%	-49.01%	158.11%	13.07%	21.32%	21.22%	-	-
Horiz. %	698.50%	218.85%	429.21%	166.29%	147.07%	121.22%	100.00%	-
EY	1.79	5.70	2.91	7.51	8.49	10.30	12.49	-72.51%
YoY %	-68.60%	95.88%	-61.25%	-11.54%	-17.57%	-17.53%	-	-
Horiz. %	14.33%	45.64%	23.30%	60.13%	67.97%	82.47%	100.00%	-
DY	3.03	1.43	3.33	3.88	3.67	3.48	1.38	68.68%
YoY %	111.89%	-57.06%	-14.18%	5.72%	5.46%	152.17%	-	-
Horiz. %	219.57%	103.62%	241.30%	281.16%	265.94%	252.17%	100.00%	-
P/NAPS	0.37	0.33	0.29	0.25	0.27	0.28	0.35	3.76%
YoY %	12.12%	13.79%	16.00%	-7.41%	-3.57%	-20.00%	-	-
Horiz. %	105.71%	94.29%	82.86%	71.43%	77.14%	80.00%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/02/04	18/11/03	27/08/03	27/05/03	25/02/03	27/11/02	28/08/02	-
Price	1.10	1.35	1.44	1.10	1.02	1.05	1.33	-
P/RPS	0.90	0.71	0.66	0.45	0.41	0.44	0.39	74.36%
YoY %	26.76%	7.58%	46.67%	9.76%	-6.82%	12.82%	-	-
Horiz. %	230.77%	182.05%	169.23%	115.38%	105.13%	112.82%	100.00%	-
P/EPS	53.06	16.90	41.25	14.23	11.03	8.87	7.34	272.51%
YoY %	213.96%	-59.03%	189.88%	29.01%	24.35%	20.84%	-	-
Horiz. %	722.89%	230.25%	561.99%	193.87%	150.27%	120.84%	100.00%	-
EY	1.88	5.92	2.42	7.03	9.07	11.28	13.62	-73.19%
YoY %	-68.24%	144.63%	-65.58%	-22.49%	-19.59%	-17.18%	-	-
Horiz. %	13.80%	43.47%	17.77%	51.62%	66.59%	82.82%	100.00%	-
DY	3.19	1.48	2.78	3.64	3.92	3.81	1.50	65.14%
YoY %	115.54%	-46.76%	-23.63%	-7.14%	2.89%	154.00%	-	-
Horiz. %	212.67%	98.67%	185.33%	242.67%	261.33%	254.00%	100.00%	-
P/NAPS	0.35	0.32	0.34	0.26	0.26	0.25	0.32	6.13%
YoY %	9.38%	-5.88%	30.77%	0.00%	4.00%	-21.88%	-	-
Horiz. %	109.38%	100.00%	106.25%	81.25%	81.25%	78.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos