[PRKCORP] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.66%
YoY- 28.94%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 133,986 156,845 167,569 167,527 157,383 153,402 126,658 3.81%
PBT 59,623 75,886 80,919 80,780 75,897 74,082 62,389 -2.96%
Tax -15,309 -19,256 -20,324 -20,284 -19,303 -17,554 -15,717 -1.73%
NP 44,314 56,630 60,595 60,496 56,594 56,528 46,672 -3.38%
-
NP to SH 26,474 36,294 41,003 40,210 38,057 36,195 27,177 -1.72%
-
Tax Rate 25.68% 25.37% 25.12% 25.11% 25.43% 23.70% 25.19% -
Total Cost 89,672 100,215 106,974 107,031 100,789 96,874 79,986 7.89%
-
Net Worth 513,999 503,000 478,999 465,000 467,999 453,000 440,999 10.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 2,249 2,249 -
Div Payout % - - - - - 6.21% 8.28% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 513,999 503,000 478,999 465,000 467,999 453,000 440,999 10.72%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 33.07% 36.11% 36.16% 36.11% 35.96% 36.85% 36.85% -
ROE 5.15% 7.22% 8.56% 8.65% 8.13% 7.99% 6.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.99 156.85 167.57 167.53 157.38 153.40 126.66 3.81%
EPS 26.47 36.29 41.00 40.21 38.06 36.20 27.18 -1.74%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 2.25 -
NAPS 5.14 5.03 4.79 4.65 4.68 4.53 4.41 10.72%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 132.51 155.12 165.73 165.69 155.65 151.72 125.27 3.80%
EPS 26.18 35.90 40.55 39.77 37.64 35.80 26.88 -1.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.22 2.22 -
NAPS 5.0835 4.9747 4.7374 4.5989 4.6286 4.4802 4.3615 10.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.92 2.92 2.40 1.49 1.26 1.34 1.35 -
P/RPS 2.18 1.86 1.43 0.89 0.80 0.87 1.07 60.50%
P/EPS 11.03 8.05 5.85 3.71 3.31 3.70 4.97 69.89%
EY 9.07 12.43 17.08 26.99 30.20 27.01 20.13 -41.14%
DY 0.00 0.00 0.00 0.00 0.00 1.68 1.67 -
P/NAPS 0.57 0.58 0.50 0.32 0.27 0.30 0.31 49.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 29/08/12 -
Price 3.65 2.99 2.92 2.19 1.21 1.25 1.36 -
P/RPS 2.72 1.91 1.74 1.31 0.77 0.81 1.07 85.94%
P/EPS 13.79 8.24 7.12 5.45 3.18 3.45 5.00 96.30%
EY 7.25 12.14 14.04 18.36 31.45 28.96 19.98 -49.03%
DY 0.00 0.00 0.00 0.00 0.00 1.80 1.65 -
P/NAPS 0.71 0.59 0.61 0.47 0.26 0.28 0.31 73.49%

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