[PRKCORP] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.97%
YoY- 28.52%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 95,135 90,928 94,293 99,024 99,237 109,855 108,124 -8.15%
PBT 34,588 36,314 33,242 32,450 30,476 29,980 31,369 6.71%
Tax -11,689 -10,832 -9,637 -9,582 -8,629 -9,059 -9,377 15.78%
NP 22,899 25,482 23,605 22,868 21,847 20,921 21,992 2.72%
-
NP to SH 11,807 13,733 12,641 12,987 12,491 10,080 10,905 5.42%
-
Tax Rate 33.79% 29.83% 28.99% 29.53% 28.31% 30.22% 29.89% -
Total Cost 72,236 65,446 70,688 76,156 77,390 88,934 86,132 -11.03%
-
Net Worth 391,651 389,532 387,262 384,133 381,477 378,674 375,921 2.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,883 1,882 1,882 1,882 1,882 2,495 2,495 -17.06%
Div Payout % 15.95% 13.71% 14.89% 14.49% 15.07% 24.76% 22.89% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 391,651 389,532 387,262 384,133 381,477 378,674 375,921 2.76%
NOSH 100,166 99,880 100,067 100,034 100,125 100,178 99,979 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 24.07% 28.02% 25.03% 23.09% 22.01% 19.04% 20.34% -
ROE 3.01% 3.53% 3.26% 3.38% 3.27% 2.66% 2.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.98 91.04 94.23 98.99 99.11 109.66 108.15 -8.27%
EPS 11.79 13.75 12.63 12.98 12.48 10.06 10.91 5.29%
DPS 1.88 1.88 1.88 1.88 1.88 2.50 2.50 -17.26%
NAPS 3.91 3.90 3.87 3.84 3.81 3.78 3.76 2.63%
Adjusted Per Share Value based on latest NOSH - 100,034
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.14 90.93 94.29 99.02 99.24 109.86 108.12 -8.15%
EPS 11.81 13.73 12.64 12.99 12.49 10.08 10.91 5.41%
DPS 1.88 1.88 1.88 1.88 1.88 2.50 2.50 -17.26%
NAPS 3.9165 3.8953 3.8726 3.8413 3.8148 3.7868 3.7592 2.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.83 0.89 0.60 0.65 0.57 0.63 0.84 -
P/RPS 0.87 0.98 0.64 0.66 0.58 0.57 0.78 7.53%
P/EPS 7.04 6.47 4.75 5.01 4.57 6.26 7.70 -5.78%
EY 14.20 15.45 21.05 19.97 21.89 15.97 12.98 6.15%
DY 2.27 2.11 3.13 2.89 3.30 3.97 2.98 -16.55%
P/NAPS 0.21 0.23 0.16 0.17 0.15 0.17 0.22 -3.04%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 26/11/08 27/08/08 -
Price 0.82 0.82 0.74 0.65 0.65 0.54 0.60 -
P/RPS 0.86 0.90 0.79 0.66 0.66 0.49 0.55 34.60%
P/EPS 6.96 5.96 5.86 5.01 5.21 5.37 5.50 16.94%
EY 14.37 16.77 17.07 19.97 19.19 18.63 18.18 -14.47%
DY 2.29 2.29 2.54 2.89 2.89 4.63 4.17 -32.86%
P/NAPS 0.21 0.21 0.19 0.17 0.17 0.14 0.16 19.81%

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