[PRKCORP] QoQ TTM Result on 31-Mar-2006 [#1]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

13-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 54.33%

YoY- 159.75%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
TTM Result
Revenue	134,657	97,160	89,337	91,324	87,682	104,818	118,748	8.71%
YoY %	38.59%	8.76%	-2.18%	4.15%	-16.35%	-11.73%	-	-
Horiz. %	113.40%	81.82%	75.23%	76.91%	73.84%	88.27%	100.00%	-
PBT	43,019	32,810	25,635	20,378	15,455	17,927	17,843	79.51%
YoY %	31.12%	27.99%	25.80%	31.85%	-13.79%	0.47%	-	-
Horiz. %	241.10%	183.88%	143.67%	114.21%	86.62%	100.47%	100.00%	-
Tax	-10,667	-13,765	-9,484	-7,506	-8,190	-10,746	-11,965	-7.35%
YoY %	22.51%	-45.14%	-26.35%	8.35%	23.79%	10.19%	-	-
Horiz. %	89.15%	115.04%	79.26%	62.73%	68.45%	89.81%	100.00%	-
NP	32,352	19,045	16,151	12,872	7,265	7,181	5,878	210.76%
YoY %	69.87%	17.92%	25.47%	77.18%	1.17%	22.17%	-	-
Horiz. %	550.39%	324.00%	274.77%	218.99%	123.60%	122.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,580	8,943	7,286	6,434	4,169	4,533	4,409	169.44%
YoY %	118.94%	22.74%	13.24%	54.33%	-8.03%	2.81%	-	-
Horiz. %	444.09%	202.84%	165.25%	145.93%	94.56%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	41.95%	37.00%	36.83%	52.99%	59.94%	67.06%	-
YoY %	-40.88%	13.38%	0.46%	-30.50%	-11.59%	-10.62%	-	-
Horiz. %	36.98%	62.56%	55.17%	54.92%	79.02%	89.38%	100.00%	-
Total Cost	102,305	78,115	73,186	78,452	80,417	97,637	112,870	-6.32%
YoY %	30.97%	6.73%	-6.71%	-2.44%	-17.64%	-13.50%	-	-
Horiz. %	90.64%	69.21%	64.84%	69.51%	71.25%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,972	349,327	346,807	344,454	405,024	316,181	314,541	-3.10%
YoY %	-14.13%	0.73%	0.68%	-14.95%	28.10%	0.52%	-	-
Horiz. %	95.37%	111.06%	110.26%	109.51%	128.77%	100.52%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	2,499	1,990	1,990	1,990	1,990	1,999	1,999	16.00%
YoY %	25.58%	0.00%	0.00%	0.00%	-0.45%	0.00%	-	-
Horiz. %	125.01%	99.55%	99.55%	99.55%	99.55%	100.00%	100.00%	-
Div Payout %	12.77%	22.26%	27.32%	30.93%	47.74%	44.12%	45.36%	-
YoY %	-42.63%	-18.52%	-11.67%	-35.21%	8.20%	-2.73%	-	-
Horiz. %	28.15%	49.07%	60.23%	68.19%	105.25%	97.27%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	299,972	349,327	346,807	344,454	405,024	316,181	314,541	-3.10%
YoY %	-14.13%	0.73%	0.68%	-14.95%	28.10%	0.52%	-	-
Horiz. %	95.37%	111.06%	110.26%	109.51%	128.77%	100.52%	100.00%	-
NOSH	99,990	100,093	99,944	100,132	99,514	99,741	99,854	0.09%
YoY %	-0.10%	0.15%	-0.19%	0.62%	-0.23%	-0.11%	-	-
Horiz. %	100.14%	100.24%	100.09%	100.28%	99.66%	99.89%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	24.03%	19.60%	18.08%	14.09%	8.29%	6.85%	4.95%	-
YoY %	22.60%	8.41%	28.32%	69.96%	21.02%	38.38%	-	-
Horiz. %	485.45%	395.96%	365.25%	284.65%	167.47%	138.38%	100.00%	-
ROE	6.53%	2.56%	2.10%	1.87%	1.03%	1.43%	1.40%	-
YoY %	155.08%	21.90%	12.30%	81.55%	-27.97%	2.14%	-	-
Horiz. %	466.43%	182.86%	150.00%	133.57%	73.57%	102.14%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	134.67	97.07	89.39	91.20	88.11	105.09	118.92	8.62%
YoY %	38.73%	8.59%	-1.98%	3.51%	-16.16%	-11.63%	-	-
Horiz. %	113.24%	81.63%	75.17%	76.69%	74.09%	88.37%	100.00%	-
EPS	19.58	8.93	7.29	6.43	4.19	4.54	4.42	168.99%
YoY %	119.26%	22.50%	13.37%	53.46%	-7.71%	2.71%	-	-
Horiz. %	442.99%	202.04%	164.93%	145.48%	94.80%	102.71%	100.00%	-
DPS	2.50	2.00	2.00	2.00	2.00	2.00	2.00	15.99%
YoY %	25.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.00	3.49	3.47	3.44	4.07	3.17	3.15	-3.19%
YoY %	-14.04%	0.58%	0.87%	-15.48%	28.39%	0.63%	-	-
Horiz. %	95.24%	110.79%	110.16%	109.21%	129.21%	100.63%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 100,132
RPS	134.66	97.16	89.34	91.32	87.68	104.82	118.75	8.71%
YoY %	38.60%	8.75%	-2.17%	4.15%	-16.35%	-11.73%	-	-
Horiz. %	113.40%	81.82%	75.23%	76.90%	73.84%	88.27%	100.00%	-
EPS	19.58	8.94	7.29	6.43	4.17	4.53	4.41	169.40%
YoY %	119.02%	22.63%	13.37%	54.20%	-7.95%	2.72%	-	-
Horiz. %	443.99%	202.72%	165.31%	145.80%	94.56%	102.72%	100.00%	-
DPS	2.50	1.99	1.99	1.99	1.99	2.00	2.00	15.99%
YoY %	25.63%	0.00%	0.00%	0.00%	-0.50%	0.00%	-	-
Horiz. %	125.00%	99.50%	99.50%	99.50%	99.50%	100.00%	100.00%	-
NAPS	2.9997	3.4933	3.4681	3.4445	4.0502	3.1618	3.1454	-3.10%
YoY %	-14.13%	0.73%	0.69%	-14.95%	28.10%	0.52%	-	-
Horiz. %	95.37%	111.06%	110.26%	109.51%	128.77%	100.52%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	0.81	0.64	0.64	0.75	0.50	0.55	0.65	-
P/RPS	0.60	0.66	0.72	0.82	0.57	0.52	0.55	5.95%
YoY %	-9.09%	-8.33%	-12.20%	43.86%	9.62%	-5.45%	-	-
Horiz. %	109.09%	120.00%	130.91%	149.09%	103.64%	94.55%	100.00%	-
P/EPS	4.14	7.16	8.78	11.67	11.94	12.10	14.72	-56.97%
YoY %	-42.18%	-18.45%	-24.76%	-2.26%	-1.32%	-17.80%	-	-
Horiz. %	28.12%	48.64%	59.65%	79.28%	81.11%	82.20%	100.00%	-
EY	24.18	13.96	11.39	8.57	8.38	8.26	6.79	132.65%
YoY %	73.21%	22.56%	32.91%	2.27%	1.45%	21.65%	-	-
Horiz. %	356.11%	205.60%	167.75%	126.22%	123.42%	121.65%	100.00%	-
DY	3.09	3.13	3.13	2.67	4.00	3.64	3.08	0.21%
YoY %	-1.28%	0.00%	17.23%	-33.25%	9.89%	18.18%	-	-
Horiz. %	100.32%	101.62%	101.62%	86.69%	129.87%	118.18%	100.00%	-
P/NAPS	0.27	0.18	0.18	0.22	0.12	0.17	0.21	18.18%
YoY %	50.00%	0.00%	-18.18%	83.33%	-29.41%	-19.05%	-	-
Horiz. %	128.57%	85.71%	85.71%	104.76%	57.14%	80.95%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/07	29/11/06	29/08/06	13/06/06	28/02/06	29/11/05	25/08/05	-
Price	0.88	0.65	0.70	0.59	0.60	0.55	0.52	-
P/RPS	0.65	0.67	0.78	0.65	0.68	0.52	0.44	29.61%
YoY %	-2.99%	-14.10%	20.00%	-4.41%	30.77%	18.18%	-	-
Horiz. %	147.73%	152.27%	177.27%	147.73%	154.55%	118.18%	100.00%	-
P/EPS	4.49	7.28	9.60	9.18	14.32	12.10	11.78	-47.33%
YoY %	-38.32%	-24.17%	4.58%	-35.89%	18.35%	2.72%	-	-
Horiz. %	38.12%	61.80%	81.49%	77.93%	121.56%	102.72%	100.00%	-
EY	22.25	13.75	10.41	10.89	6.98	8.26	8.49	89.75%
YoY %	61.82%	32.08%	-4.41%	56.02%	-15.50%	-2.71%	-	-
Horiz. %	262.07%	161.96%	122.61%	128.27%	82.21%	97.29%	100.00%	-
DY	2.84	3.08	2.86	3.39	3.33	3.64	3.85	-18.31%
YoY %	-7.79%	7.69%	-15.63%	1.80%	-8.52%	-5.45%	-	-
Horiz. %	73.77%	80.00%	74.29%	88.05%	86.49%	94.55%	100.00%	-
P/NAPS	0.29	0.19	0.20	0.17	0.15	0.17	0.17	42.62%
YoY %	52.63%	-5.00%	17.65%	13.33%	-11.76%	0.00%	-	-
Horiz. %	170.59%	111.76%	117.65%	100.00%	88.24%	100.00%	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