[PRKCORP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 19.78%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 87,682 104,818 118,748 127,811 126,157 138,705 124,289 -20.70%
PBT 15,455 17,927 17,843 14,236 12,149 12,091 13,505 9.38%
Tax -8,190 -10,746 -11,965 -11,759 -10,081 -8,699 -9,704 -10.66%
NP 7,265 7,181 5,878 2,477 2,068 3,392 3,801 53.83%
-
NP to SH 4,169 4,533 4,409 2,477 2,068 3,392 3,801 6.33%
-
Tax Rate 52.99% 59.94% 67.06% 82.60% 82.98% 71.95% 71.85% -
Total Cost 80,417 97,637 112,870 125,334 124,089 135,313 120,488 -23.57%
-
Net Worth 405,024 316,181 314,541 313,592 311,999 313,440 313,540 18.55%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,990 1,999 1,999 1,999 1,999 1,851 3,248 -27.79%
Div Payout % 47.74% 44.12% 45.36% 80.74% 96.71% 54.57% 85.47% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 405,024 316,181 314,541 313,592 311,999 313,440 313,540 18.55%
NOSH 99,514 99,741 99,854 99,870 99,999 100,140 100,493 -0.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.29% 6.85% 4.95% 1.94% 1.64% 2.45% 3.06% -
ROE 1.03% 1.43% 1.40% 0.79% 0.66% 1.08% 1.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 88.11 105.09 118.92 127.98 126.16 138.51 123.68 -20.18%
EPS 4.19 4.54 4.42 2.48 2.07 3.39 3.78 7.08%
DPS 2.00 2.00 2.00 2.00 2.00 1.85 3.23 -27.28%
NAPS 4.07 3.17 3.15 3.14 3.12 3.13 3.12 19.32%
Adjusted Per Share Value based on latest NOSH - 99,870
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 86.72 103.67 117.44 126.41 124.77 137.18 122.92 -20.69%
EPS 4.12 4.48 4.36 2.45 2.05 3.35 3.76 6.26%
DPS 1.97 1.98 1.98 1.98 1.98 1.83 3.21 -27.71%
NAPS 4.0057 3.1271 3.1109 3.1015 3.0857 3.10 3.101 18.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.55 0.65 0.78 0.86 0.77 0.95 -
P/RPS 0.57 0.52 0.55 0.61 0.68 0.56 0.77 -18.12%
P/EPS 11.94 12.10 14.72 31.45 41.59 22.73 25.12 -39.01%
EY 8.38 8.26 6.79 3.18 2.40 4.40 3.98 64.05%
DY 4.00 3.64 3.08 2.56 2.33 2.40 3.40 11.41%
P/NAPS 0.12 0.17 0.21 0.25 0.28 0.25 0.30 -45.62%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 30/11/04 25/08/04 -
Price 0.60 0.55 0.52 0.61 0.76 0.90 0.88 -
P/RPS 0.68 0.52 0.44 0.48 0.60 0.65 0.71 -2.82%
P/EPS 14.32 12.10 11.78 24.59 36.75 26.57 23.27 -27.58%
EY 6.98 8.26 8.49 4.07 2.72 3.76 4.30 37.99%
DY 3.33 3.64 3.85 3.28 2.63 2.05 3.67 -6.25%
P/NAPS 0.15 0.17 0.17 0.19 0.24 0.29 0.28 -33.96%

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