[PRKCORP] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	108,124	136,933	89,337	118,748	124,289	152,484	239,820	-12.42%
YoY %	-21.04%	53.28%	-24.77%	-4.46%	-18.49%	-36.42%	-	-
Horiz. %	45.09%	57.10%	37.25%	49.52%	51.83%	63.58%	100.00%	-
PBT	31,369	45,359	25,635	17,843	13,505	17,163	28,430	1.65%
YoY %	-30.84%	76.94%	43.67%	32.12%	-21.31%	-39.63%	-	-
Horiz. %	110.34%	159.55%	90.17%	62.76%	47.50%	60.37%	100.00%	-
Tax	-9,377	-10,543	-9,484	-11,965	-9,704	-14,717	-15,753	-8.27%
YoY %	11.06%	-11.17%	20.74%	-23.30%	34.06%	6.58%	-	-
Horiz. %	59.53%	66.93%	60.20%	75.95%	61.60%	93.42%	100.00%	-
NP	21,992	34,816	16,151	5,878	3,801	2,446	12,677	9.60%
YoY %	-36.83%	115.57%	174.77%	54.64%	55.40%	-80.71%	-	-
Horiz. %	173.48%	274.64%	127.40%	46.37%	29.98%	19.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,905	22,642	7,286	4,409	3,801	2,446	12,677	-2.47%
YoY %	-51.84%	210.76%	65.25%	16.00%	55.40%	-80.71%	-	-
Horiz. %	86.02%	178.61%	57.47%	34.78%	29.98%	19.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.89%	23.24%	37.00%	67.06%	71.85%	85.75%	55.41%	-
YoY %	28.61%	-37.19%	-44.83%	-6.67%	-16.21%	54.76%	-	-
Horiz. %	53.94%	41.94%	66.77%	121.03%	129.67%	154.76%	100.00%	-
Total Cost	86,132	102,117	73,186	112,870	120,488	150,038	227,143	-14.91%
YoY %	-15.65%	39.53%	-35.16%	-6.32%	-19.70%	-33.95%	-	-
Horiz. %	37.92%	44.96%	32.22%	49.69%	53.04%	66.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,921	366,907	346,807	314,541	313,540	294,308	289,100	4.46%
YoY %	2.46%	5.80%	10.26%	0.32%	6.53%	1.80%	-	-
Horiz. %	130.03%	126.91%	119.96%	108.80%	108.45%	101.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	2,495	2,499	1,990	1,999	3,248	2,801	1,399	10.11%
YoY %	-0.16%	25.58%	-0.45%	-38.45%	15.96%	100.21%	-	-
Horiz. %	178.34%	178.63%	142.24%	142.89%	232.17%	200.21%	100.00%	-
Div Payout %	22.89%	11.04%	27.32%	45.36%	85.47%	114.54%	11.04%	-
YoY %	107.34%	-59.59%	-39.77%	-46.93%	-25.38%	937.50%	-	-
Horiz. %	207.34%	100.00%	247.46%	410.87%	774.18%	1,037.50%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	375,921	366,907	346,807	314,541	313,540	294,308	289,100	4.46%
YoY %	2.46%	5.80%	10.26%	0.32%	6.53%	1.80%	-	-
Horiz. %	130.03%	126.91%	119.96%	108.80%	108.45%	101.80%	100.00%	-
NOSH	99,979	99,974	99,944	99,854	100,493	70,073	70,000	6.11%
YoY %	0.01%	0.03%	0.09%	-0.64%	43.41%	0.10%	-	-
Horiz. %	142.83%	142.82%	142.78%	142.65%	143.56%	100.10%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	20.34%	25.43%	18.08%	4.95%	3.06%	1.60%	5.29%	-
YoY %	-20.02%	40.65%	265.25%	61.76%	91.25%	-69.75%	-	-
Horiz. %	384.50%	480.72%	341.78%	93.57%	57.84%	30.25%	100.00%	-
ROE	2.90%	6.17%	2.10%	1.40%	1.21%	0.83%	4.38%	-
YoY %	-53.00%	193.81%	50.00%	15.70%	45.78%	-81.05%	-	-
Horiz. %	66.21%	140.87%	47.95%	31.96%	27.63%	18.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	108.15	136.97	89.39	118.92	123.68	217.61	342.60	-17.46%
YoY %	-21.04%	53.23%	-24.83%	-3.85%	-43.16%	-36.48%	-	-
Horiz. %	31.57%	39.98%	26.09%	34.71%	36.10%	63.52%	100.00%	-
EPS	10.91	22.65	7.29	4.42	3.78	3.49	18.11	-8.09%
YoY %	-51.83%	210.70%	64.93%	16.93%	8.31%	-80.73%	-	-
Horiz. %	60.24%	125.07%	40.25%	24.41%	20.87%	19.27%	100.00%	-
DPS	2.50	2.50	2.00	2.00	3.23	4.00	2.00	3.78%
YoY %	0.00%	25.00%	0.00%	-38.08%	-19.25%	100.00%	-	-
Horiz. %	125.00%	125.00%	100.00%	100.00%	161.50%	200.00%	100.00%	-
NAPS	3.76	3.67	3.47	3.15	3.12	4.20	4.13	-1.55%
YoY %	2.45%	5.76%	10.16%	0.96%	-25.71%	1.69%	-	-
Horiz. %	91.04%	88.86%	84.02%	76.27%	75.54%	101.69%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 99,854
RPS	108.12	136.93	89.34	118.75	124.29	152.48	239.82	-12.42%
YoY %	-21.04%	53.27%	-24.77%	-4.46%	-18.49%	-36.42%	-	-
Horiz. %	45.08%	57.10%	37.25%	49.52%	51.83%	63.58%	100.00%	-
EPS	10.91	22.64	7.29	4.41	3.80	2.45	12.68	-2.47%
YoY %	-51.81%	210.56%	65.31%	16.05%	55.10%	-80.68%	-	-
Horiz. %	86.04%	178.55%	57.49%	34.78%	29.97%	19.32%	100.00%	-
DPS	2.50	2.50	1.99	2.00	3.25	2.80	1.40	10.13%
YoY %	0.00%	25.63%	-0.50%	-38.46%	16.07%	100.00%	-	-
Horiz. %	178.57%	178.57%	142.14%	142.86%	232.14%	200.00%	100.00%	-
NAPS	3.7592	3.6691	3.4681	3.1454	3.1354	2.9431	2.891	4.46%
YoY %	2.46%	5.80%	10.26%	0.32%	6.53%	1.80%	-	-
Horiz. %	130.03%	126.91%	119.96%	108.80%	108.45%	101.80%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.84	1.40	0.64	0.65	0.95	1.20	1.45	-
P/RPS	0.78	1.02	0.72	0.55	0.77	0.55	0.42	10.85%
YoY %	-23.53%	41.67%	30.91%	-28.57%	40.00%	30.95%	-	-
Horiz. %	185.71%	242.86%	171.43%	130.95%	183.33%	130.95%	100.00%	-
P/EPS	7.70	6.18	8.78	14.72	25.12	34.38	8.01	-0.65%
YoY %	24.60%	-29.61%	-40.35%	-41.40%	-26.93%	329.21%	-	-
Horiz. %	96.13%	77.15%	109.61%	183.77%	313.61%	429.21%	100.00%	-
EY	12.98	16.18	11.39	6.79	3.98	2.91	12.49	0.64%
YoY %	-19.78%	42.05%	67.75%	70.60%	36.77%	-76.70%	-	-
Horiz. %	103.92%	129.54%	91.19%	54.36%	31.87%	23.30%	100.00%	-
DY	2.98	1.79	3.13	3.08	3.40	3.33	1.38	13.67%
YoY %	66.48%	-42.81%	1.62%	-9.41%	2.10%	141.30%	-	-
Horiz. %	215.94%	129.71%	226.81%	223.19%	246.38%	241.30%	100.00%	-
P/NAPS	0.22	0.38	0.18	0.21	0.30	0.29	0.35	-7.44%
YoY %	-42.11%	111.11%	-14.29%	-30.00%	3.45%	-17.14%	-	-
Horiz. %	62.86%	108.57%	51.43%	60.00%	85.71%	82.86%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	29/08/07	29/08/06	25/08/05	25/08/04	27/08/03	28/08/02	-
Price	0.60	1.28	0.70	0.52	0.88	1.44	1.33	-
P/RPS	0.55	0.93	0.78	0.44	0.71	0.66	0.39	5.89%
YoY %	-40.86%	19.23%	77.27%	-38.03%	7.58%	69.23%	-	-
Horiz. %	141.03%	238.46%	200.00%	112.82%	182.05%	169.23%	100.00%	-
P/EPS	5.50	5.65	9.60	11.78	23.27	41.25	7.34	-4.69%
YoY %	-2.65%	-41.15%	-18.51%	-49.38%	-43.59%	461.99%	-	-
Horiz. %	74.93%	76.98%	130.79%	160.49%	317.03%	561.99%	100.00%	-
EY	18.18	17.69	10.41	8.49	4.30	2.42	13.62	4.92%
YoY %	2.77%	69.93%	22.61%	97.44%	77.69%	-82.23%	-	-
Horiz. %	133.48%	129.88%	76.43%	62.33%	31.57%	17.77%	100.00%	-
DY	4.17	1.95	2.86	3.85	3.67	2.78	1.50	18.56%
YoY %	113.85%	-31.82%	-25.71%	4.90%	32.01%	85.33%	-	-
Horiz. %	278.00%	130.00%	190.67%	256.67%	244.67%	185.33%	100.00%	-
P/NAPS	0.16	0.35	0.20	0.17	0.28	0.34	0.32	-10.90%
YoY %	-54.29%	75.00%	17.65%	-39.29%	-17.65%	6.25%	-	-
Horiz. %	50.00%	109.38%	62.50%	53.12%	87.50%	106.25%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 10:00:00

EMA 5

30 Mins

BUY

2024-07-01 10:00:00

ADX

30 Mins

BUY

2024-07-01 10:00:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-01 10:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-07-01 10:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,358,000

INGENIEU

0.055

+0.005

54,865,100

NOVAMSC

0.23

+0.015

44,400,100

EATECH

0.355

+0.015

40,921,700

SNS

0.78

+0.025

35,618,800

HIAPTEK

0.44

+0.015

32,957,300

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,666,100

MYEG

1.00

-0.02

28,904,900

YGL

0.27

+0.025

27,620,300

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

54,500

HUMEIND

3.52

+0.17

1,172,500

HEIM

22.20

+0.16

84,600

CANONE

3.13

+0.13

22,100

YTL

3.57

+0.12

4,126,700

KSENG

6.20

+0.12

320,400

HLBANK

19.32

+0.12

75,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

6,933,600

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

CVIEW

1.42

-0.08

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More