[PRKCORP] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 121.12%
YoY- 131.17%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 84,360 84,292 74,814 96,153 70,022 111,558 118,779 -5.54%
PBT 30,339 31,466 13,940 8,333 8,150 9,271 16,976 10.15%
Tax -8,544 -11,977 -4,290 -5,737 -7,027 -6,199 -5,169 8.73%
NP 21,795 19,489 9,650 2,596 1,123 3,072 11,807 10.75%
-
NP to SH 12,763 9,835 5,061 2,596 1,123 3,072 11,807 1.30%
-
Tax Rate 28.16% 38.06% 30.77% 68.85% 86.22% 66.86% 30.45% -
Total Cost 62,565 64,803 65,164 93,557 68,899 108,486 106,972 -8.54%
-
Net Worth 370,086 349,142 317,062 312,518 295,489 289,063 277,852 4.89%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 1,403 1,399 - -
Div Payout % - - - - 125.00% 45.57% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 370,086 349,142 317,062 312,518 295,489 289,063 277,852 4.89%
NOSH 100,023 100,040 100,019 99,846 70,187 69,991 69,988 6.12%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 25.84% 23.12% 12.90% 2.70% 1.60% 2.75% 9.94% -
ROE 3.45% 2.82% 1.60% 0.83% 0.38% 1.06% 4.25% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 84.34 84.26 74.80 96.30 99.76 159.39 169.71 -10.99%
EPS 12.76 9.84 5.06 2.60 1.60 4.39 16.87 -4.54%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 3.70 3.49 3.17 3.13 4.21 4.13 3.97 -1.16%
Adjusted Per Share Value based on latest NOSH - 100,140
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 83.43 83.37 73.99 95.10 69.25 110.33 117.47 -5.54%
EPS 12.62 9.73 5.01 2.57 1.11 3.04 11.68 1.29%
DPS 0.00 0.00 0.00 0.00 1.39 1.38 0.00 -
NAPS 3.6602 3.4531 3.1358 3.0908 2.9224 2.8589 2.748 4.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.30 0.64 0.55 0.77 1.40 1.15 1.15 -
P/RPS 1.54 0.76 0.74 0.80 1.40 0.72 0.68 14.58%
P/EPS 10.19 6.51 10.87 29.62 87.50 26.20 6.82 6.91%
EY 9.82 15.36 9.20 3.38 1.14 3.82 14.67 -6.46%
DY 0.00 0.00 0.00 0.00 1.43 1.74 0.00 -
P/NAPS 0.35 0.18 0.17 0.25 0.33 0.28 0.29 3.18%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 29/11/05 30/11/04 18/11/03 27/11/02 28/11/01 -
Price 1.35 0.65 0.55 0.90 1.35 1.05 1.40 -
P/RPS 1.60 0.77 0.74 0.93 1.35 0.66 0.82 11.77%
P/EPS 10.58 6.61 10.87 34.62 84.37 23.92 8.30 4.12%
EY 9.45 15.12 9.20 2.89 1.19 4.18 12.05 -3.96%
DY 0.00 0.00 0.00 0.00 1.48 1.90 0.00 -
P/NAPS 0.36 0.19 0.17 0.29 0.32 0.25 0.35 0.47%

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