[PRKCORP] YoY Cumulative 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- 45.74%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 96,390 71,896 74,812 71,410 79,719 84,360 84,292 2.25%
PBT 45,084 34,642 34,090 28,023 22,185 30,339 31,466 6.17%
Tax -11,248 -9,951 -8,846 -8,466 -6,263 -8,544 -11,977 -1.04%
NP 33,836 24,691 25,244 19,557 15,922 21,795 19,489 9.62%
-
NP to SH 22,169 15,572 13,328 10,630 9,388 12,763 9,835 14.49%
-
Tax Rate 24.95% 28.73% 25.95% 30.21% 28.23% 28.16% 38.06% -
Total Cost 62,554 47,205 49,568 51,853 63,797 62,565 64,803 -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 4.89% 3.78% 3.31% 2.73% 2.48% 3.45% 2.82% -
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 96.39 71.89 74.82 71.41 79.74 84.34 84.26 2.26%
EPS 22.17 15.57 13.33 10.63 9.39 12.76 9.84 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 95.33 71.11 73.99 70.63 78.84 83.43 83.37 2.25%
EPS 21.93 15.40 13.18 10.51 9.28 12.62 9.73 14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4802 4.0752 3.9851 3.8571 3.7377 3.6602 3.4531 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 1.39 1.59 1.56 1.25 0.79 1.54 0.76 10.57%
P/EPS 6.04 7.32 8.78 8.37 6.71 10.19 6.51 -1.24%
EY 16.54 13.66 11.39 11.94 14.90 9.82 15.36 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 1.30 1.54 1.84 1.15 0.68 1.60 0.77 9.11%
P/EPS 5.64 7.13 10.35 7.71 5.75 10.58 6.61 -2.60%
EY 17.74 14.03 9.66 12.96 17.39 9.45 15.12 2.69%
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