[PRKCORP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 5.37%
YoY- 101.16%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 157,383 153,402 126,658 127,639 128,908 100,582 102,692 32.75%
PBT 75,897 74,082 62,389 64,845 63,640 46,729 46,567 38.28%
Tax -19,303 -17,554 -15,717 -16,510 -16,257 -14,937 -14,238 22.38%
NP 56,594 56,528 46,672 48,335 47,383 31,792 32,329 45.00%
-
NP to SH 38,057 36,195 27,177 31,186 29,598 19,999 20,074 52.88%
-
Tax Rate 25.43% 23.70% 25.19% 25.46% 25.55% 31.97% 30.58% -
Total Cost 100,789 96,874 79,986 79,304 81,525 68,790 70,363 26.93%
-
Net Worth 467,999 453,000 440,999 436,999 430,843 412,231 417,139 7.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 2,249 2,249 2,249 2,249 1,877 1,877 -
Div Payout % - 6.21% 8.28% 7.21% 7.60% 9.39% 9.35% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 467,999 453,000 440,999 436,999 430,843 412,231 417,139 7.93%
NOSH 100,000 100,000 100,000 100,000 100,000 100,056 100,033 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 35.96% 36.85% 36.85% 37.87% 36.76% 31.61% 31.48% -
ROE 8.13% 7.99% 6.16% 7.14% 6.87% 4.85% 4.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 157.38 153.40 126.66 127.64 128.95 100.53 102.66 32.78%
EPS 38.06 36.20 27.18 31.19 29.61 19.99 20.07 52.91%
DPS 0.00 2.25 2.25 2.25 2.25 1.88 1.88 -
NAPS 4.68 4.53 4.41 4.37 4.31 4.12 4.17 7.95%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 155.65 151.72 125.27 126.24 127.49 99.48 101.56 32.75%
EPS 37.64 35.80 26.88 30.84 29.27 19.78 19.85 52.90%
DPS 0.00 2.22 2.22 2.22 2.22 1.86 1.86 -
NAPS 4.6286 4.4802 4.3615 4.322 4.2611 4.077 4.1256 7.93%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.26 1.34 1.35 1.40 1.12 1.14 1.40 -
P/RPS 0.80 0.87 1.07 1.10 0.87 1.13 1.36 -29.68%
P/EPS 3.31 3.70 4.97 4.49 3.78 5.70 6.98 -39.05%
EY 30.20 27.01 20.13 22.28 26.44 17.53 14.33 64.00%
DY 0.00 1.68 1.67 1.61 2.01 1.65 1.34 -
P/NAPS 0.27 0.30 0.31 0.32 0.26 0.28 0.34 -14.18%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 29/08/12 29/05/12 28/02/12 29/11/11 24/08/11 -
Price 1.21 1.25 1.36 1.28 1.30 1.11 1.36 -
P/RPS 0.77 0.81 1.07 1.00 1.01 1.10 1.32 -30.07%
P/EPS 3.18 3.45 5.00 4.10 4.39 5.55 6.78 -39.49%
EY 31.45 28.96 19.98 24.36 22.78 18.01 14.76 65.20%
DY 0.00 1.80 1.65 1.76 1.73 1.69 1.38 -
P/NAPS 0.26 0.28 0.31 0.29 0.30 0.27 0.33 -14.63%

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