[PRKCORP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.13%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 148,632 186,206 127,802 128,520 95,861 99,749 95,213 7.70%
PBT 149,600 76,156 60,097 60,112 46,189 45,453 37,364 25.99%
Tax -16,108 -19,802 -14,934 -14,997 -13,268 -11,794 -11,288 6.10%
NP 133,492 56,353 45,162 45,114 32,921 33,658 26,076 31.26%
-
NP to SH 117,600 43,694 27,208 29,558 20,762 17,770 14,173 42.26%
-
Tax Rate 10.77% 26.00% 24.85% 24.95% 28.73% 25.95% 30.21% -
Total Cost 15,140 129,853 82,640 83,405 62,940 66,090 69,137 -22.35%
-
Net Worth 586,999 553,999 503,000 453,000 412,052 402,939 390,000 7.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 400 - - - - - - -
Div Payout % 0.34% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 586,999 553,999 503,000 453,000 412,052 402,939 390,000 7.04%
NOSH 100,000 100,000 100,000 100,000 100,012 99,984 99,999 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 89.81% 30.26% 35.34% 35.10% 34.34% 33.74% 27.39% -
ROE 20.03% 7.89% 5.41% 6.53% 5.04% 4.41% 3.63% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 148.63 186.21 127.80 128.52 95.85 99.76 95.21 7.70%
EPS 117.60 43.69 27.21 29.56 20.76 17.77 14.17 42.26%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.87 5.54 5.03 4.53 4.12 4.03 3.90 7.04%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 147.00 184.16 126.40 127.11 94.81 98.65 94.17 7.70%
EPS 116.31 43.21 26.91 29.23 20.53 17.58 14.02 42.25%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8055 5.4791 4.9747 4.4802 4.0752 3.9851 3.8571 7.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.76 3.58 2.92 1.34 1.14 1.17 0.89 -
P/RPS 1.86 1.92 2.28 1.04 1.19 1.17 0.93 12.24%
P/EPS 2.35 8.19 10.73 4.53 5.49 6.58 6.28 -15.10%
EY 42.61 12.21 9.32 22.06 18.21 15.19 15.93 17.81%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.58 0.30 0.28 0.29 0.23 12.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 27/11/12 29/11/11 24/11/10 25/11/09 -
Price 2.84 2.68 2.99 1.25 1.11 1.38 0.82 -
P/RPS 1.91 1.44 2.34 0.97 1.16 1.38 0.86 14.21%
P/EPS 2.41 6.13 10.99 4.23 5.35 7.76 5.79 -13.58%
EY 41.41 16.30 9.10 23.65 18.70 12.88 17.28 15.67%
DY 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.59 0.28 0.27 0.34 0.21 14.76%

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