[PRKCORP] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 47.36%
YoY- 206.4%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 138,486 138,860 192,984 195,285 167,042 177,789 131,671 3.41%
PBT 111,938 126,172 161,220 89,287 68,984 69,561 47,647 76.44%
Tax -16,969 -16,550 -24,063 -22,786 -19,321 -18,960 -12,537 22.29%
NP 94,969 109,622 137,157 66,501 49,663 50,601 35,110 93.78%
-
NP to SH 79,895 94,226 121,368 54,067 36,691 36,733 20,403 147.82%
-
Tax Rate 15.16% 13.12% 14.93% 25.52% 28.01% 27.26% 26.31% -
Total Cost 43,517 29,238 55,827 128,784 117,379 127,188 96,561 -41.13%
-
Net Worth 582,267 586,999 590,000 621,000 563,000 553,999 532,000 6.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 582,267 586,999 590,000 621,000 563,000 553,999 532,000 6.18%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 68.58% 78.94% 71.07% 34.05% 29.73% 28.46% 26.66% -
ROE 13.72% 16.05% 20.57% 8.71% 6.52% 6.63% 3.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 138.42 138.86 192.98 195.29 167.04 177.79 131.67 3.37%
EPS 79.86 94.23 121.37 54.07 36.69 36.73 20.40 147.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.82 5.87 5.90 6.21 5.63 5.54 5.32 6.15%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 136.96 137.33 190.86 193.14 165.21 175.84 130.22 3.41%
EPS 79.02 93.19 120.03 53.47 36.29 36.33 20.18 147.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7587 5.8055 5.8352 6.1418 5.5681 5.4791 5.2615 6.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.66 2.76 2.71 2.88 2.35 3.58 3.62 -
P/RPS 1.92 1.99 1.40 1.47 1.41 2.01 2.75 -21.24%
P/EPS 3.33 2.93 2.23 5.33 6.40 9.75 17.74 -67.11%
EY 30.02 34.14 44.79 18.77 15.61 10.26 5.64 203.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.46 0.46 0.42 0.65 0.68 -22.88%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 22/05/15 27/02/15 27/11/14 27/08/14 -
Price 2.58 2.84 2.60 3.12 3.07 2.68 3.62 -
P/RPS 1.86 2.05 1.35 1.60 1.84 1.51 2.75 -22.89%
P/EPS 3.23 3.01 2.14 5.77 8.37 7.30 17.74 -67.77%
EY 30.95 33.18 46.68 17.33 11.95 13.71 5.64 210.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.44 0.50 0.55 0.48 0.68 -25.13%

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