[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
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 134,657 97,160 89,337 91,324 87,682 104,818 118,748 8.71%
PBT 43,019 32,810 25,635 20,378 15,455 17,927 17,843 79.51%
Tax -10,667 -13,765 -9,484 -7,506 -8,190 -10,746 -11,965 -7.35%
NP 32,352 19,045 16,151 12,872 7,265 7,181 5,878 210.76%
-
NP to SH 19,580 8,943 7,286 6,434 4,169 4,533 4,409 169.44%
-
Tax Rate 24.80% 41.95% 37.00% 36.83% 52.99% 59.94% 67.06% -
Total Cost 102,305 78,115 73,186 78,452 80,417 97,637 112,870 -6.32%
-
Net Worth 299,972 349,327 346,807 344,454 405,024 316,181 314,541 -3.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,499 1,990 1,990 1,990 1,990 1,999 1,999 16.00%
Div Payout % 12.77% 22.26% 27.32% 30.93% 47.74% 44.12% 45.36% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 299,972 349,327 346,807 344,454 405,024 316,181 314,541 -3.10%
NOSH 99,990 100,093 99,944 100,132 99,514 99,741 99,854 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 24.03% 19.60% 18.08% 14.09% 8.29% 6.85% 4.95% -
ROE 6.53% 2.56% 2.10% 1.87% 1.03% 1.43% 1.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 134.67 97.07 89.39 91.20 88.11 105.09 118.92 8.62%
EPS 19.58 8.93 7.29 6.43 4.19 4.54 4.42 168.99%
DPS 2.50 2.00 2.00 2.00 2.00 2.00 2.00 15.99%
NAPS 3.00 3.49 3.47 3.44 4.07 3.17 3.15 -3.19%
Adjusted Per Share Value based on latest NOSH - 100,132
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.18 96.09 88.36 90.32 86.72 103.67 117.44 8.72%
EPS 19.36 8.84 7.21 6.36 4.12 4.48 4.36 169.42%
DPS 2.47 1.97 1.97 1.97 1.97 1.98 1.98 15.83%
NAPS 2.9668 3.4549 3.43 3.4067 4.0057 3.1271 3.1109 -3.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
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%
P/EPS 4.14 7.16 8.78 11.67 11.94 12.10 14.72 -56.97%
EY 24.18 13.96 11.39 8.57 8.38 8.26 6.79 132.65%
DY 3.09 3.13 3.13 2.67 4.00 3.64 3.08 0.21%
P/NAPS 0.27 0.18 0.18 0.22 0.12 0.17 0.21 18.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
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%
P/EPS 4.49 7.28 9.60 9.18 14.32 12.10 11.78 -47.33%
EY 22.25 13.75 10.41 10.89 6.98 8.26 8.49 89.75%
DY 2.84 3.08 2.86 3.39 3.33 3.64 3.85 -18.31%
P/NAPS 0.29 0.19 0.20 0.17 0.15 0.17 0.17 42.62%

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