[PRKCORP] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 71.67%
YoY- 28.58%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 136,858 167,043 133,986 157,383 128,908 103,498 95,135 6.24%
PBT 114,606 71,088 59,623 75,897 63,640 46,177 34,588 22.08%
Tax -14,455 -19,319 -15,309 -19,303 -16,257 -13,832 -11,689 3.60%
NP 100,151 51,769 44,314 56,594 47,383 32,345 22,899 27.86%
-
NP to SH 83,849 38,796 26,474 38,057 29,598 17,755 11,807 38.62%
-
Tax Rate 12.61% 27.18% 25.68% 25.43% 25.55% 29.95% 33.79% -
Total Cost 36,707 115,274 89,672 100,789 81,525 71,153 72,236 -10.66%
-
Net Worth 582,000 563,000 513,999 467,999 430,955 410,074 391,066 6.84%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 300 - - - 2,249 1,880 1,880 -26.34%
Div Payout % 0.36% - - - 7.60% 10.59% 15.93% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 582,000 563,000 513,999 467,999 430,955 410,074 391,066 6.84%
NOSH 100,000 100,000 100,000 100,000 99,989 100,018 100,016 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 73.18% 30.99% 33.07% 35.96% 36.76% 31.25% 24.07% -
ROE 14.41% 6.89% 5.15% 8.13% 6.87% 4.33% 3.02% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 136.86 167.04 133.99 157.38 128.92 103.48 95.12 6.24%
EPS 83.85 38.80 26.47 38.06 29.60 17.76 11.81 38.61%
DPS 0.30 0.00 0.00 0.00 2.25 1.88 1.88 -26.34%
NAPS 5.82 5.63 5.14 4.68 4.31 4.10 3.91 6.85%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 135.35 165.21 132.51 155.65 127.49 102.36 94.09 6.24%
EPS 82.93 38.37 26.18 37.64 29.27 17.56 11.68 38.61%
DPS 0.30 0.00 0.00 0.00 2.23 1.86 1.86 -26.21%
NAPS 5.756 5.5681 5.0835 4.6286 4.2622 4.0557 3.8677 6.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.66 2.35 2.92 1.26 1.12 1.62 0.83 -
P/RPS 1.94 1.41 2.18 0.80 0.87 1.57 0.87 14.29%
P/EPS 3.17 6.06 11.03 3.31 3.78 9.13 7.03 -12.42%
EY 31.52 16.51 9.07 30.20 26.43 10.96 14.22 14.17%
DY 0.11 0.00 0.00 0.00 2.01 1.16 2.27 -39.60%
P/NAPS 0.46 0.42 0.57 0.27 0.26 0.40 0.21 13.95%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 26/02/14 27/02/13 28/02/12 01/03/11 01/03/10 -
Price 2.58 3.07 3.65 1.21 1.30 1.34 0.82 -
P/RPS 1.89 1.84 2.72 0.77 1.01 1.29 0.86 14.01%
P/EPS 3.08 7.91 13.79 3.18 4.39 7.55 6.95 -12.67%
EY 32.50 12.64 7.25 31.45 22.77 13.25 14.40 14.52%
DY 0.12 0.00 0.00 0.00 1.73 1.40 2.29 -38.81%
P/NAPS 0.44 0.55 0.71 0.26 0.30 0.33 0.21 13.11%

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