[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

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	95,135	90,928	94,293	99,024	99,237	109,855	108,124	-8.15%
YoY %	4.63%	-3.57%	-4.78%	-0.21%	-9.67%	1.60%	-	-
Horiz. %	87.99%	84.10%	87.21%	91.58%	91.78%	101.60%	100.00%	-
PBT	34,588	36,314	33,242	32,450	30,476	29,980	31,369	6.71%
YoY %	-4.75%	9.24%	2.44%	6.48%	1.65%	-4.43%	-	-
Horiz. %	110.26%	115.76%	105.97%	103.45%	97.15%	95.57%	100.00%	-
Tax	-11,689	-10,832	-9,637	-9,582	-8,629	-9,059	-9,377	15.78%
YoY %	-7.91%	-12.40%	-0.57%	-11.04%	4.75%	3.39%	-	-
Horiz. %	124.66%	115.52%	102.77%	102.19%	92.02%	96.61%	100.00%	-
NP	22,899	25,482	23,605	22,868	21,847	20,921	21,992	2.72%
YoY %	-10.14%	7.95%	3.22%	4.67%	4.43%	-4.87%	-	-
Horiz. %	104.12%	115.87%	107.33%	103.98%	99.34%	95.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,807	13,733	12,641	12,987	12,491	10,080	10,905	5.42%
YoY %	-14.02%	8.64%	-2.66%	3.97%	23.92%	-7.57%	-	-
Horiz. %	108.27%	125.93%	115.92%	119.09%	114.54%	92.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.79%	29.83%	28.99%	29.53%	28.31%	30.22%	29.89%	-
YoY %	13.28%	2.90%	-1.83%	4.31%	-6.32%	1.10%	-	-
Horiz. %	113.05%	99.80%	96.99%	98.80%	94.71%	101.10%	100.00%	-
Total Cost	72,236	65,446	70,688	76,156	77,390	88,934	86,132	-11.03%
YoY %	10.37%	-7.42%	-7.18%	-1.59%	-12.98%	3.25%	-	-
Horiz. %	83.87%	75.98%	82.07%	88.42%	89.85%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	391,651	389,532	387,262	384,133	381,477	378,674	375,921	2.76%
YoY %	0.54%	0.59%	0.81%	0.70%	0.74%	0.73%	-	-
Horiz. %	104.18%	103.62%	103.02%	102.18%	101.48%	100.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,883	1,882	1,882	1,882	1,882	2,495	2,495	-17.06%
YoY %	0.05%	0.00%	0.00%	0.00%	-24.57%	0.00%	-	-
Horiz. %	75.47%	75.43%	75.43%	75.43%	75.43%	100.00%	100.00%	-
Div Payout %	15.95%	13.71%	14.89%	14.49%	15.07%	24.76%	22.89%	-
YoY %	16.34%	-7.92%	2.76%	-3.85%	-39.14%	8.17%	-	-
Horiz. %	69.68%	59.90%	65.05%	63.30%	65.84%	108.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	391,651	389,532	387,262	384,133	381,477	378,674	375,921	2.76%
YoY %	0.54%	0.59%	0.81%	0.70%	0.74%	0.73%	-	-
Horiz. %	104.18%	103.62%	103.02%	102.18%	101.48%	100.73%	100.00%	-
NOSH	100,166	99,880	100,067	100,034	100,125	100,178	99,979	0.12%
YoY %	0.29%	-0.19%	0.03%	-0.09%	-0.05%	0.20%	-	-
Horiz. %	100.19%	99.90%	100.09%	100.06%	100.15%	100.20%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	24.07%	28.02%	25.03%	23.09%	22.01%	19.04%	20.34%	-
YoY %	-14.10%	11.95%	8.40%	4.91%	15.60%	-6.39%	-	-
Horiz. %	118.34%	137.76%	123.06%	113.52%	108.21%	93.61%	100.00%	-
ROE	3.01%	3.53%	3.26%	3.38%	3.27%	2.66%	2.90%	-
YoY %	-14.73%	8.28%	-3.55%	3.36%	22.93%	-8.28%	-	-
Horiz. %	103.79%	121.72%	112.41%	116.55%	112.76%	91.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	94.98	91.04	94.23	98.99	99.11	109.66	108.15	-8.27%
YoY %	4.33%	-3.39%	-4.81%	-0.12%	-9.62%	1.40%	-	-
Horiz. %	87.82%	84.18%	87.13%	91.53%	91.64%	101.40%	100.00%	-
EPS	11.79	13.75	12.63	12.98	12.48	10.06	10.91	5.29%
YoY %	-14.25%	8.87%	-2.70%	4.01%	24.06%	-7.79%	-	-
Horiz. %	108.07%	126.03%	115.77%	118.97%	114.39%	92.21%	100.00%	-
DPS	1.88	1.88	1.88	1.88	1.88	2.50	2.50	-17.26%
YoY %	0.00%	0.00%	0.00%	0.00%	-24.80%	0.00%	-	-
Horiz. %	75.20%	75.20%	75.20%	75.20%	75.20%	100.00%	100.00%	-
NAPS	3.91	3.90	3.87	3.84	3.81	3.78	3.76	2.63%
YoY %	0.26%	0.78%	0.78%	0.79%	0.79%	0.53%	-	-
Horiz. %	103.99%	103.72%	102.93%	102.13%	101.33%	100.53%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 100,034
RPS	95.14	90.93	94.29	99.02	99.24	109.86	108.12	-8.15%
YoY %	4.63%	-3.56%	-4.78%	-0.22%	-9.67%	1.61%	-	-
Horiz. %	87.99%	84.10%	87.21%	91.58%	91.79%	101.61%	100.00%	-
EPS	11.81	13.73	12.64	12.99	12.49	10.08	10.91	5.41%
YoY %	-13.98%	8.62%	-2.69%	4.00%	23.91%	-7.61%	-	-
Horiz. %	108.25%	125.85%	115.86%	119.07%	114.48%	92.39%	100.00%	-
DPS	1.88	1.88	1.88	1.88	1.88	2.50	2.50	-17.26%
YoY %	0.00%	0.00%	0.00%	0.00%	-24.80%	0.00%	-	-
Horiz. %	75.20%	75.20%	75.20%	75.20%	75.20%	100.00%	100.00%	-
NAPS	3.9165	3.8953	3.8726	3.8413	3.8148	3.7868	3.7592	2.76%
YoY %	0.54%	0.59%	0.81%	0.69%	0.74%	0.73%	-	-
Horiz. %	104.18%	103.62%	103.02%	102.18%	101.48%	100.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-11.22%	53.12%	-3.03%	13.79%	1.75%	-26.92%	-	-
Horiz. %	111.54%	125.64%	82.05%	84.62%	74.36%	73.08%	100.00%	-
P/EPS	7.04	6.47	4.75	5.01	4.57	6.26	7.70	-5.78%
YoY %	8.81%	36.21%	-5.19%	9.63%	-27.00%	-18.70%	-	-
Horiz. %	91.43%	84.03%	61.69%	65.06%	59.35%	81.30%	100.00%	-
EY	14.20	15.45	21.05	19.97	21.89	15.97	12.98	6.15%
YoY %	-8.09%	-26.60%	5.41%	-8.77%	37.07%	23.04%	-	-
Horiz. %	109.40%	119.03%	162.17%	153.85%	168.64%	123.04%	100.00%	-
DY	2.27	2.11	3.13	2.89	3.30	3.97	2.98	-16.55%
YoY %	7.58%	-32.59%	8.30%	-12.42%	-16.88%	33.22%	-	-
Horiz. %	76.17%	70.81%	105.03%	96.98%	110.74%	133.22%	100.00%	-
P/NAPS	0.21	0.23	0.16	0.17	0.15	0.17	0.22	-3.04%
YoY %	-8.70%	43.75%	-5.88%	13.33%	-11.76%	-22.73%	-	-
Horiz. %	95.45%	104.55%	72.73%	77.27%	68.18%	77.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-4.44%	13.92%	19.70%	0.00%	34.69%	-10.91%	-	-
Horiz. %	156.36%	163.64%	143.64%	120.00%	120.00%	89.09%	100.00%	-
P/EPS	6.96	5.96	5.86	5.01	5.21	5.37	5.50	16.94%
YoY %	16.78%	1.71%	16.97%	-3.84%	-2.98%	-2.36%	-	-
Horiz. %	126.55%	108.36%	106.55%	91.09%	94.73%	97.64%	100.00%	-
EY	14.37	16.77	17.07	19.97	19.19	18.63	18.18	-14.47%
YoY %	-14.31%	-1.76%	-14.52%	4.06%	3.01%	2.48%	-	-
Horiz. %	79.04%	92.24%	93.89%	109.85%	105.56%	102.48%	100.00%	-
DY	2.29	2.29	2.54	2.89	2.89	4.63	4.17	-32.86%
YoY %	0.00%	-9.84%	-12.11%	0.00%	-37.58%	11.03%	-	-
Horiz. %	54.92%	54.92%	60.91%	69.30%	69.30%	111.03%	100.00%	-
P/NAPS	0.21	0.21	0.19	0.17	0.17	0.14	0.16	19.81%
YoY %	0.00%	10.53%	11.76%	0.00%	21.43%	-12.50%	-	-
Horiz. %	131.25%	131.25%	118.75%	106.25%	106.25%	87.50%	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