[PRKCORP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

26-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 20.65%

YoY- 9.69%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	103,498	98,537	100,850	100,183	95,135	90,928	94,293	6.38%
YoY %	5.03%	-2.29%	0.67%	5.31%	4.63%	-3.57%	-	-
Horiz. %	109.76%	104.50%	106.95%	106.25%	100.89%	96.43%	100.00%	-
PBT	46,177	40,655	40,699	38,443	34,588	36,314	33,242	24.42%
YoY %	13.58%	-0.11%	5.87%	11.15%	-4.75%	9.24%	-	-
Horiz. %	138.91%	122.30%	122.43%	115.65%	104.05%	109.24%	100.00%	-
Tax	-13,832	-12,069	-12,884	-11,701	-11,689	-10,832	-9,637	27.15%
YoY %	-14.61%	6.33%	-10.11%	-0.10%	-7.91%	-12.40%	-	-
Horiz. %	143.53%	125.24%	133.69%	121.42%	121.29%	112.40%	100.00%	-
NP	32,345	28,586	27,815	26,742	22,899	25,482	23,605	23.29%
YoY %	13.15%	2.77%	4.01%	16.78%	-10.14%	7.95%	-	-
Horiz. %	137.03%	121.10%	117.84%	113.29%	97.01%	107.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,755	14,505	14,204	14,245	11,807	13,733	12,641	25.34%
YoY %	22.41%	2.12%	-0.29%	20.65%	-14.02%	8.64%	-	-
Horiz. %	140.46%	114.75%	112.36%	112.69%	93.40%	108.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.95%	29.69%	31.66%	30.44%	33.79%	29.83%	28.99%	-
YoY %	0.88%	-6.22%	4.01%	-9.91%	13.28%	2.90%	-	-
Horiz. %	103.31%	102.41%	109.21%	105.00%	116.56%	102.90%	100.00%	-
Total Cost	71,153	69,951	73,035	73,441	72,236	65,446	70,688	0.43%
YoY %	1.72%	-4.22%	-0.55%	1.67%	10.37%	-7.42%	-	-
Horiz. %	100.66%	98.96%	103.32%	103.89%	102.19%	92.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	399,378	402,667	399,182	396,925	391,651	389,532	387,262	2.06%
YoY %	-0.82%	0.87%	0.57%	1.35%	0.54%	0.59%	-	-
Horiz. %	103.13%	103.98%	103.08%	102.50%	101.13%	100.59%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	1,877	1,883	1,883	1,883	1,883	1,882	1,882	-0.17%
YoY %	-0.32%	0.00%	0.00%	0.00%	0.05%	0.00%	-	-
Horiz. %	99.73%	100.05%	100.05%	100.05%	100.05%	100.00%	100.00%	-
Div Payout %	10.57%	12.98%	13.26%	13.22%	15.95%	13.71%	14.89%	-
YoY %	-18.57%	-2.11%	0.30%	-17.12%	16.34%	-7.92%	-	-
Horiz. %	70.99%	87.17%	89.05%	88.78%	107.12%	92.08%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	399,378	402,667	399,182	396,925	391,651	389,532	387,262	2.06%
YoY %	-0.82%	0.87%	0.57%	1.35%	0.54%	0.59%	-	-
Horiz. %	103.13%	103.98%	103.08%	102.50%	101.13%	100.59%	100.00%	-
NOSH	99,844	99,917	100,045	99,981	100,166	99,880	100,067	-0.14%
YoY %	-0.07%	-0.13%	0.06%	-0.18%	0.29%	-0.19%	-	-
Horiz. %	99.78%	99.85%	99.98%	99.91%	100.10%	99.81%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	31.25%	29.01%	27.58%	26.69%	24.07%	28.02%	25.03%	-
YoY %	7.72%	5.18%	3.33%	10.88%	-14.10%	11.95%	-	-
Horiz. %	124.85%	115.90%	110.19%	106.63%	96.16%	111.95%	100.00%	-
ROE	4.45%	3.60%	3.56%	3.59%	3.01%	3.53%	3.26%	-
YoY %	23.61%	1.12%	-0.84%	19.27%	-14.73%	8.28%	-	-
Horiz. %	136.50%	110.43%	109.20%	110.12%	92.33%	108.28%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	103.66	98.62	100.80	100.20	94.98	91.04	94.23	6.54%
YoY %	5.11%	-2.16%	0.60%	5.50%	4.33%	-3.39%	-	-
Horiz. %	110.01%	104.66%	106.97%	106.34%	100.80%	96.61%	100.00%	-
EPS	17.78	14.52	14.20	14.25	11.79	13.75	12.63	25.53%
YoY %	22.45%	2.25%	-0.35%	20.87%	-14.25%	8.87%	-	-
Horiz. %	140.78%	114.96%	112.43%	112.83%	93.35%	108.87%	100.00%	-
DPS	1.88	1.88	1.88	1.88	1.88	1.88	1.88	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	4.00	4.03	3.99	3.97	3.91	3.90	3.87	2.22%
YoY %	-0.74%	1.00%	0.50%	1.53%	0.26%	0.78%	-	-
Horiz. %	103.36%	104.13%	103.10%	102.58%	101.03%	100.78%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 99,981
RPS	102.36	97.45	99.74	99.08	94.09	89.93	93.26	6.38%
YoY %	5.04%	-2.30%	0.67%	5.30%	4.63%	-3.57%	-	-
Horiz. %	109.76%	104.49%	106.95%	106.24%	100.89%	96.43%	100.00%	-
EPS	17.56	14.35	14.05	14.09	11.68	13.58	12.50	25.35%
YoY %	22.37%	2.14%	-0.28%	20.63%	-13.99%	8.64%	-	-
Horiz. %	140.48%	114.80%	112.40%	112.72%	93.44%	108.64%	100.00%	-
DPS	1.86	1.86	1.86	1.86	1.86	1.86	1.86	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.9499	3.9824	3.948	3.9256	3.8735	3.8525	3.8301	2.06%
YoY %	-0.82%	0.87%	0.57%	1.35%	0.55%	0.58%	-	-
Horiz. %	103.13%	103.98%	103.08%	102.49%	101.13%	100.58%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.62	1.17	0.88	0.90	0.83	0.89	0.60	-
P/RPS	1.56	1.19	0.87	0.90	0.87	0.98	0.64	80.82%
YoY %	31.09%	36.78%	-3.33%	3.45%	-11.22%	53.12%	-	-
Horiz. %	243.75%	185.94%	135.94%	140.62%	135.94%	153.12%	100.00%	-
P/EPS	9.11	8.06	6.20	6.32	7.04	6.47	4.75	54.18%
YoY %	13.03%	30.00%	-1.90%	-10.23%	8.81%	36.21%	-	-
Horiz. %	191.79%	169.68%	130.53%	133.05%	148.21%	136.21%	100.00%	-
EY	10.98	12.41	16.13	15.83	14.20	15.45	21.05	-35.12%
YoY %	-11.52%	-23.06%	1.90%	11.48%	-8.09%	-26.60%	-	-
Horiz. %	52.16%	58.95%	76.63%	75.20%	67.46%	73.40%	100.00%	-
DY	1.16	1.61	2.14	2.09	2.27	2.11	3.13	-48.31%
YoY %	-27.95%	-24.77%	2.39%	-7.93%	7.58%	-32.59%	-	-
Horiz. %	37.06%	51.44%	68.37%	66.77%	72.52%	67.41%	100.00%	-
P/NAPS	0.41	0.29	0.22	0.23	0.21	0.23	0.16	86.93%
YoY %	41.38%	31.82%	-4.35%	9.52%	-8.70%	43.75%	-	-
Horiz. %	256.25%	181.25%	137.50%	143.75%	131.25%	143.75%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	01/03/11	24/11/10	25/08/10	26/05/10	01/03/10	25/11/09	26/08/09	-
Price	1.34	1.38	1.18	0.88	0.82	0.82	0.74	-
P/RPS	1.29	1.40	1.17	0.88	0.86	0.90	0.79	38.54%
YoY %	-7.86%	19.66%	32.95%	2.33%	-4.44%	13.92%	-	-
Horiz. %	163.29%	177.22%	148.10%	111.39%	108.86%	113.92%	100.00%	-
P/EPS	7.54	9.51	8.31	6.18	6.96	5.96	5.86	18.24%
YoY %	-20.72%	14.44%	34.47%	-11.21%	16.78%	1.71%	-	-
Horiz. %	128.67%	162.29%	141.81%	105.46%	118.77%	101.71%	100.00%	-
EY	13.27	10.52	12.03	16.19	14.37	16.77	17.07	-15.41%
YoY %	26.14%	-12.55%	-25.69%	12.67%	-14.31%	-1.76%	-	-
Horiz. %	77.74%	61.63%	70.47%	94.84%	84.18%	98.24%	100.00%	-
DY	1.40	1.36	1.59	2.14	2.29	2.29	2.54	-32.70%
YoY %	2.94%	-14.47%	-25.70%	-6.55%	0.00%	-9.84%	-	-
Horiz. %	55.12%	53.54%	62.60%	84.25%	90.16%	90.16%	100.00%	-
P/NAPS	0.34	0.34	0.30	0.22	0.21	0.21	0.19	47.23%
YoY %	0.00%	13.33%	36.36%	4.76%	0.00%	10.53%	-	-
Horiz. %	178.95%	178.95%	157.89%	115.79%	110.53%	110.53%	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