[PRKCORP] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

25-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -17.46%

YoY- -0.93%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	28,540	28,498	29,479	28,077	27,410	32,141	26,119	1.48%
YoY %	0.15%	-3.33%	4.99%	2.43%	-14.72%	23.06%	-	-
Horiz. %	109.27%	109.11%	112.86%	107.50%	104.94%	123.06%	100.00%	-
PBT	13,628	13,489	15,945	12,721	10,465	9,673	9,735	5.76%
YoY %	1.03%	-15.40%	25.34%	21.56%	8.19%	-0.64%	-	-
Horiz. %	139.99%	138.56%	163.79%	130.67%	107.50%	99.36%	100.00%	-
Tax	-3,457	-3,417	-4,210	-3,698	-2,515	-2,460	-2,726	4.03%
YoY %	-1.17%	18.84%	-13.85%	-47.04%	-2.24%	9.76%	-	-
Horiz. %	126.82%	125.35%	154.44%	135.66%	92.26%	90.24%	100.00%	-
NP	10,171	10,072	11,735	9,023	7,950	7,213	7,009	6.39%
YoY %	0.98%	-14.17%	30.06%	13.50%	10.22%	2.91%	-	-
Horiz. %	145.11%	143.70%	167.43%	128.73%	113.43%	102.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,737	4,944	8,953	4,382	4,423	4,769	3,969	6.32%
YoY %	16.04%	-44.78%	104.31%	-0.93%	-7.26%	20.16%	-	-
Horiz. %	144.55%	124.57%	225.57%	110.41%	111.44%	120.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	25.33%	26.40%	29.07%	24.03%	25.43%	28.00%	-
YoY %	0.16%	-4.05%	-9.18%	20.97%	-5.51%	-9.18%	-	-
Horiz. %	90.61%	90.46%	94.29%	103.82%	85.82%	90.82%	100.00%	-
Total Cost	18,369	18,426	17,744	19,054	19,460	24,928	19,110	-0.65%
YoY %	-0.31%	3.84%	-6.88%	-2.09%	-21.94%	30.44%	-	-
Horiz. %	96.12%	96.42%	92.85%	99.71%	101.83%	130.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	478,999	440,999	417,139	399,182	387,262	375,921	366,907	4.53%
YoY %	8.62%	5.72%	4.50%	3.08%	3.02%	2.46%	-	-
Horiz. %	130.55%	120.19%	113.69%	108.80%	105.55%	102.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	478,999	440,999	417,139	399,182	387,262	375,921	366,907	4.53%
YoY %	8.62%	5.72%	4.50%	3.08%	3.02%	2.46%	-	-
Horiz. %	130.55%	120.19%	113.69%	108.80%	105.55%	102.46%	100.00%	-
NOSH	100,000	100,000	100,033	100,045	100,067	99,979	99,974	0.00%
YoY %	0.00%	-0.03%	-0.01%	-0.02%	0.09%	0.01%	-	-
Horiz. %	100.03%	100.03%	100.06%	100.07%	100.09%	100.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	35.64%	35.34%	39.81%	32.14%	29.00%	22.44%	26.83%	-
YoY %	0.85%	-11.23%	23.86%	10.83%	29.23%	-16.36%	-	-
Horiz. %	132.84%	131.72%	148.38%	119.79%	108.09%	83.64%	100.00%	-
ROE	1.20%	1.12%	2.15%	1.10%	1.14%	1.27%	1.08%	-
YoY %	7.14%	-47.91%	95.45%	-3.51%	-10.24%	17.59%	-	-
Horiz. %	111.11%	103.70%	199.07%	101.85%	105.56%	117.59%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	28.54	28.50	29.47	28.06	27.39	32.15	26.13	1.47%
YoY %	0.14%	-3.29%	5.02%	2.45%	-14.81%	23.04%	-	-
Horiz. %	109.22%	109.07%	112.78%	107.39%	104.82%	123.04%	100.00%	-
EPS	5.74	4.94	8.95	4.38	4.42	4.77	3.97	6.33%
YoY %	16.19%	-44.80%	104.34%	-0.90%	-7.34%	20.15%	-	-
Horiz. %	144.58%	124.43%	225.44%	110.33%	111.34%	120.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.79	4.41	4.17	3.99	3.87	3.76	3.67	4.53%
YoY %	8.62%	5.76%	4.51%	3.10%	2.93%	2.45%	-	-
Horiz. %	130.52%	120.16%	113.62%	108.72%	105.45%	102.45%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 100,045
RPS	28.23	28.18	29.16	27.77	27.11	31.79	25.83	1.49%
YoY %	0.18%	-3.36%	5.01%	2.43%	-14.72%	23.07%	-	-
Horiz. %	109.29%	109.10%	112.89%	107.51%	104.96%	123.07%	100.00%	-
EPS	5.67	4.89	8.85	4.33	4.37	4.72	3.93	6.29%
YoY %	15.95%	-44.75%	104.39%	-0.92%	-7.42%	20.10%	-	-
Horiz. %	144.27%	124.43%	225.19%	110.18%	111.20%	120.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.7374	4.3615	4.1256	3.948	3.8301	3.7179	3.6288	4.53%
YoY %	8.62%	5.72%	4.50%	3.08%	3.02%	2.46%	-	-
Horiz. %	130.55%	120.19%	113.69%	108.80%	105.55%	102.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.40	1.35	1.40	0.88	0.60	0.84	1.40	-
P/RPS	8.41	4.74	4.75	3.14	2.19	2.61	5.36	7.78%
YoY %	77.43%	-0.21%	51.27%	43.38%	-16.09%	-51.31%	-	-
Horiz. %	156.90%	88.43%	88.62%	58.58%	40.86%	48.69%	100.00%	-
P/EPS	41.83	27.31	15.64	20.09	13.57	17.61	35.26	2.88%
YoY %	53.17%	74.62%	-22.15%	48.05%	-22.94%	-50.06%	-	-
Horiz. %	118.63%	77.45%	44.36%	56.98%	38.49%	49.94%	100.00%	-
EY	2.39	3.66	6.39	4.98	7.37	5.68	2.84	-2.83%
YoY %	-34.70%	-42.72%	28.31%	-32.43%	29.75%	100.00%	-	-
Horiz. %	84.15%	128.87%	225.00%	175.35%	259.51%	200.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.31	0.34	0.22	0.16	0.22	0.38	4.67%
YoY %	61.29%	-8.82%	54.55%	37.50%	-27.27%	-42.11%	-	-
Horiz. %	131.58%	81.58%	89.47%	57.89%	42.11%	57.89%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	29/08/12	24/08/11	25/08/10	26/08/09	27/08/08	29/08/07	-
Price	2.92	1.36	1.36	1.18	0.74	0.60	1.28	-
P/RPS	10.23	4.77	4.62	4.20	2.70	1.87	4.90	13.03%
YoY %	114.47%	3.25%	10.00%	55.56%	44.39%	-61.84%	-	-
Horiz. %	208.78%	97.35%	94.29%	85.71%	55.10%	38.16%	100.00%	-
P/EPS	50.90	27.51	15.20	26.94	16.74	12.58	32.24	7.90%
YoY %	85.02%	80.99%	-43.58%	60.93%	33.07%	-60.98%	-	-
Horiz. %	157.88%	85.33%	47.15%	83.56%	51.92%	39.02%	100.00%	-
EY	1.96	3.64	6.58	3.71	5.97	7.95	3.10	-7.34%
YoY %	-46.15%	-44.68%	77.36%	-37.86%	-24.91%	156.45%	-	-
Horiz. %	63.23%	117.42%	212.26%	119.68%	192.58%	256.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.61	0.31	0.33	0.30	0.19	0.16	0.35	9.69%
YoY %	96.77%	-6.06%	10.00%	57.89%	18.75%	-54.29%	-	-
Horiz. %	174.29%	88.57%	94.29%	85.71%	54.29%	45.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos