[PRKCORP] YoY 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- 26.3%
YoY- 13.28%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 25,384 27,387 38,134 60,993 57,012 28,686 23,725 1.13%
PBT 2,406 13,973 14,550 30,813 28,998 12,087 6,565 -15.39%
Tax -2,374 -4,469 -4,108 -8,055 -6,306 -4,986 -3,223 -4.96%
NP 32 9,504 10,442 22,758 22,692 7,101 3,342 -53.90%
-
NP to SH -4,352 6,026 6,068 15,888 14,026 4,427 1,177 -
-
Tax Rate 98.67% 31.98% 28.23% 26.14% 21.75% 41.25% 49.09% -
Total Cost 25,352 17,883 27,692 38,235 34,320 21,585 20,383 3.70%
-
Net Worth 582,000 563,000 513,999 467,999 430,843 399,378 391,651 6.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 2,249 1,877 1,883 -
Div Payout % - - - - 16.04% 42.40% 159.99% -
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 582,000 563,000 513,999 467,999 430,843 399,378 391,651 6.82%
NOSH 100,000 100,000 100,000 100,000 99,963 99,844 100,166 -0.02%
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 0.13% 34.70% 27.38% 37.31% 39.80% 24.75% 14.09% -
ROE -0.75% 1.07% 1.18% 3.39% 3.26% 1.11% 0.30% -
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 25.38 27.39 38.13 60.99 57.03 28.73 23.69 1.15%
EPS -4.35 6.03 6.07 15.89 14.03 4.43 1.18 -
DPS 0.00 0.00 0.00 0.00 2.25 1.88 1.88 -
NAPS 5.82 5.63 5.14 4.68 4.31 4.00 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 25.38 27.39 38.13 60.99 57.01 28.69 23.73 1.12%
EPS -4.35 6.03 6.07 15.89 14.03 4.43 1.18 -
DPS 0.00 0.00 0.00 0.00 2.25 1.88 1.88 -
NAPS 5.82 5.63 5.14 4.68 4.3084 3.9938 3.9165 6.82%
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 10.48 8.58 7.66 2.07 1.96 5.64 3.50 20.04%
P/EPS -61.12 39.00 48.12 7.93 7.98 36.54 70.64 -
EY -1.64 2.56 2.08 12.61 12.53 2.74 1.42 -
DY 0.00 0.00 0.00 0.00 2.01 1.16 2.27 -
P/NAPS 0.46 0.42 0.57 0.27 0.26 0.41 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 10.16 11.21 9.57 1.98 2.28 4.66 3.46 19.65%
P/EPS -59.28 50.95 60.15 7.62 9.27 30.22 69.78 -
EY -1.69 1.96 1.66 13.13 10.79 3.31 1.43 -
DY 0.00 0.00 0.00 0.00 1.73 1.40 2.29 -
P/NAPS 0.44 0.55 0.71 0.26 0.30 0.34 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