[PRKCORP] YoY Cumulative 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- 131.19%
YoY- 42.36%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 111,474 139,655 95,852 96,390 71,896 74,812 71,410 7.70%
PBT 112,200 57,117 45,073 45,084 34,642 34,090 28,023 25.99%
Tax -12,081 -14,852 -11,201 -11,248 -9,951 -8,846 -8,466 6.10%
NP 100,119 42,265 33,872 33,836 24,691 25,244 19,557 31.26%
-
NP to SH 88,200 32,771 20,406 22,169 15,572 13,328 10,630 42.26%
-
Tax Rate 10.77% 26.00% 24.85% 24.95% 28.73% 25.95% 30.21% -
Total Cost 11,355 97,390 61,980 62,554 47,205 49,568 51,853 -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 300 - - - - - - -
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 15.03% 5.92% 4.06% 4.89% 3.78% 3.31% 2.73% -
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 111.47 139.66 95.85 96.39 71.89 74.82 71.41 7.70%
EPS 88.20 32.77 20.41 22.17 15.57 13.33 10.63 42.26%
DPS 0.30 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 110.25 138.12 94.80 95.33 71.11 73.99 70.63 7.70%
EPS 87.23 32.41 20.18 21.93 15.40 13.18 10.51 42.26%
DPS 0.30 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 2.48 2.56 3.05 1.39 1.59 1.56 1.25 12.09%
P/EPS 3.13 10.92 14.31 6.04 7.32 8.78 8.37 -15.11%
EY 31.96 9.15 6.99 16.54 13.66 11.39 11.94 17.82%
DY 0.11 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 2.55 1.92 3.12 1.30 1.54 1.84 1.15 14.18%
P/EPS 3.22 8.18 14.65 5.64 7.13 10.35 7.71 -13.53%
EY 31.06 12.23 6.82 17.74 14.03 9.66 12.96 15.67%
DY 0.11 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