[PRKCORP] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -16.7%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 157,383 128,908 103,498 95,135 87,633 114,496 134,657 2.63%
PBT 75,897 63,640 46,177 34,588 30,979 38,134 43,020 9.91%
Tax -19,303 -16,257 -13,832 -11,689 -9,132 -11,340 -10,668 10.37%
NP 56,594 47,383 32,345 22,899 21,847 26,794 32,352 9.75%
-
NP to SH 38,057 29,598 17,755 11,807 12,491 13,455 19,580 11.70%
-
Tax Rate 25.43% 25.55% 29.95% 33.79% 29.48% 29.74% 24.80% -
Total Cost 100,789 81,525 71,153 72,236 65,786 87,702 102,305 -0.24%
-
Net Worth 467,999 430,955 410,074 391,066 381,060 371,055 359,061 4.51%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 2,249 1,880 1,880 1,880 2,500 2,500 -
Div Payout % - 7.60% 10.59% 15.93% 15.05% 18.58% 12.77% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 467,999 430,955 410,074 391,066 381,060 371,055 359,061 4.51%
NOSH 100,000 99,989 100,018 100,016 100,015 100,014 100,014 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 35.96% 36.76% 31.25% 24.07% 24.93% 23.40% 24.03% -
ROE 8.13% 6.87% 4.33% 3.02% 3.28% 3.63% 5.45% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.38 128.92 103.48 95.12 87.62 114.48 134.64 2.63%
EPS 38.06 29.60 17.76 11.81 12.49 13.46 19.58 11.70%
DPS 0.00 2.25 1.88 1.88 1.88 2.50 2.50 -
NAPS 4.68 4.31 4.10 3.91 3.81 3.71 3.5901 4.51%
Adjusted Per Share Value based on latest NOSH - 100,166
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 155.65 127.49 102.36 94.09 86.67 113.24 133.18 2.63%
EPS 37.64 29.27 17.56 11.68 12.35 13.31 19.36 11.70%
DPS 0.00 2.23 1.86 1.86 1.86 2.47 2.47 -
NAPS 4.6286 4.2622 4.0557 3.8677 3.7687 3.6698 3.5512 4.51%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.26 1.12 1.62 0.83 0.57 1.20 0.81 -
P/RPS 0.80 0.87 1.57 0.87 0.65 1.05 0.60 4.90%
P/EPS 3.31 3.78 9.13 7.03 4.56 8.92 4.14 -3.65%
EY 30.20 26.43 10.96 14.22 21.91 11.21 24.17 3.77%
DY 0.00 2.01 1.16 2.27 3.30 2.08 3.09 -
P/NAPS 0.27 0.26 0.40 0.21 0.15 0.32 0.23 2.70%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 01/03/11 01/03/10 27/02/09 28/02/08 28/02/07 -
Price 1.21 1.30 1.34 0.82 0.65 0.99 0.88 -
P/RPS 0.77 1.01 1.29 0.86 0.74 0.86 0.65 2.86%
P/EPS 3.18 4.39 7.55 6.95 5.20 7.36 4.50 -5.61%
EY 31.45 22.77 13.25 14.40 19.21 13.59 22.25 5.93%
DY 0.00 1.73 1.40 2.29 2.89 2.53 2.84 -
P/NAPS 0.26 0.30 0.33 0.21 0.17 0.27 0.25 0.65%

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