[PRKCORP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.84%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 128,520 95,861 99,749 95,213 106,292 112,480 112,389 2.25%
PBT 60,112 46,189 45,453 37,364 29,580 40,452 41,954 6.17%
Tax -14,997 -13,268 -11,794 -11,288 -8,350 -11,392 -15,969 -1.04%
NP 45,114 32,921 33,658 26,076 21,229 29,060 25,985 9.62%
-
NP to SH 29,558 20,762 17,770 14,173 12,517 17,017 13,113 14.49%
-
Tax Rate 24.95% 28.73% 25.95% 30.21% 28.23% 28.16% 38.06% -
Total Cost 83,405 62,940 66,090 69,137 85,062 83,420 86,404 -0.58%
-
Net Worth 453,000 412,052 402,939 390,000 377,919 370,086 349,142 4.43%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 453,000 412,052 402,939 390,000 377,919 370,086 349,142 4.43%
NOSH 100,000 100,012 99,984 99,999 99,978 100,023 100,040 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 35.10% 34.34% 33.74% 27.39% 19.97% 25.84% 23.12% -
ROE 6.53% 5.04% 4.41% 3.63% 3.31% 4.60% 3.76% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 128.52 95.85 99.76 95.21 106.31 112.45 112.34 2.26%
EPS 29.56 20.76 17.77 14.17 12.52 17.01 13.12 14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.12 4.03 3.90 3.78 3.70 3.49 4.43%
Adjusted Per Share Value based on latest NOSH - 99,880
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 128.52 95.86 99.75 95.21 106.29 112.48 112.39 2.25%
EPS 29.56 20.76 17.77 14.17 12.52 17.02 13.11 14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.53 4.1205 4.0294 3.90 3.7792 3.7009 3.4914 4.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.34 1.14 1.17 0.89 0.63 1.30 0.64 -
P/RPS 1.04 1.19 1.17 0.93 0.59 1.16 0.57 10.53%
P/EPS 4.53 5.49 6.58 6.28 5.03 7.64 4.88 -1.23%
EY 22.06 18.21 15.19 15.93 19.87 13.09 20.48 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.23 0.17 0.35 0.18 8.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 25/11/09 26/11/08 28/11/07 29/11/06 -
Price 1.25 1.11 1.38 0.82 0.54 1.35 0.65 -
P/RPS 0.97 1.16 1.38 0.86 0.51 1.20 0.58 8.94%
P/EPS 4.23 5.35 7.76 5.79 4.31 7.93 4.96 -2.61%
EY 23.65 18.70 12.88 17.28 23.19 12.60 20.17 2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.34 0.21 0.14 0.36 0.19 6.66%

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