[PRKCORP] YoY TTM Result on 30-Jun-2006 [#2]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 13.24%

YoY- 65.25%

Quarter Report

PCB financial results 30 June 2006.xls

Latest QR

Upcoming QR

PRKCORP's Result

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	94,293	108,124	136,933	89,337	118,748	124,289	152,484	-7.69%
YoY %	-12.79%	-21.04%	53.28%	-24.77%	-4.46%	-18.49%	-	-
Horiz. %	61.84%	70.91%	89.80%	58.59%	77.88%	81.51%	100.00%	-
PBT	33,242	31,369	45,359	25,635	17,843	13,505	17,163	11.63%
YoY %	5.97%	-30.84%	76.94%	43.67%	32.12%	-21.31%	-	-
Horiz. %	193.68%	182.77%	264.28%	149.36%	103.96%	78.69%	100.00%	-
Tax	-9,637	-9,377	-10,543	-9,484	-11,965	-9,704	-14,717	-6.80%
YoY %	-2.77%	11.06%	-11.17%	20.74%	-23.30%	34.06%	-	-
Horiz. %	65.48%	63.72%	71.64%	64.44%	81.30%	65.94%	100.00%	-
NP	23,605	21,992	34,816	16,151	5,878	3,801	2,446	45.86%
YoY %	7.33%	-36.83%	115.57%	174.77%	54.64%	55.40%	-	-
Horiz. %	965.04%	899.10%	1,423.39%	660.30%	240.31%	155.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,641	10,905	22,642	7,286	4,409	3,801	2,446	31.45%
YoY %	15.92%	-51.84%	210.76%	65.25%	16.00%	55.40%	-	-
Horiz. %	516.80%	445.83%	925.67%	297.87%	180.25%	155.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.99%	29.89%	23.24%	37.00%	67.06%	71.85%	85.75%	-
YoY %	-3.01%	28.61%	-37.19%	-44.83%	-6.67%	-16.21%	-	-
Horiz. %	33.81%	34.86%	27.10%	43.15%	78.20%	83.79%	100.00%	-
Total Cost	70,688	86,132	102,117	73,186	112,870	120,488	150,038	-11.77%
YoY %	-17.93%	-15.65%	39.53%	-35.16%	-6.32%	-19.70%	-	-
Horiz. %	47.11%	57.41%	68.06%	48.78%	75.23%	80.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	387,262	375,921	366,907	346,807	314,541	313,540	294,308	4.67%
YoY %	3.02%	2.46%	5.80%	10.26%	0.32%	6.53%	-	-
Horiz. %	131.58%	127.73%	124.67%	117.84%	106.87%	106.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	1,882	2,495	2,499	1,990	1,999	3,248	2,801	-6.40%
YoY %	-24.57%	-0.16%	25.58%	-0.45%	-38.45%	15.96%	-	-
Horiz. %	67.19%	89.08%	89.22%	71.05%	71.37%	115.96%	100.00%	-
Div Payout %	14.89%	22.89%	11.04%	27.32%	45.36%	85.47%	114.54%	-
YoY %	-34.95%	107.34%	-59.59%	-39.77%	-46.93%	-25.38%	-	-
Horiz. %	13.00%	19.98%	9.64%	23.85%	39.60%	74.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	387,262	375,921	366,907	346,807	314,541	313,540	294,308	4.67%
YoY %	3.02%	2.46%	5.80%	10.26%	0.32%	6.53%	-	-
Horiz. %	131.58%	127.73%	124.67%	117.84%	106.87%	106.53%	100.00%	-
NOSH	100,067	99,979	99,974	99,944	99,854	100,493	70,073	6.11%
YoY %	0.09%	0.01%	0.03%	0.09%	-0.64%	43.41%	-	-
Horiz. %	142.80%	142.68%	142.67%	142.63%	142.50%	143.41%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	25.03%	20.34%	25.43%	18.08%	4.95%	3.06%	1.60%	-
YoY %	23.06%	-20.02%	40.65%	265.25%	61.76%	91.25%	-	-
Horiz. %	1,564.38%	1,271.25%	1,589.38%	1,130.00%	309.38%	191.25%	100.00%	-
ROE	3.26%	2.90%	6.17%	2.10%	1.40%	1.21%	0.83%	-
YoY %	12.41%	-53.00%	193.81%	50.00%	15.70%	45.78%	-	-
Horiz. %	392.77%	349.40%	743.37%	253.01%	168.67%	145.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	94.23	108.15	136.97	89.39	118.92	123.68	217.61	-13.00%
YoY %	-12.87%	-21.04%	53.23%	-24.83%	-3.85%	-43.16%	-	-
Horiz. %	43.30%	49.70%	62.94%	41.08%	54.65%	56.84%	100.00%	-
EPS	12.63	10.91	22.65	7.29	4.42	3.78	3.49	23.88%
YoY %	15.77%	-51.83%	210.70%	64.93%	16.93%	8.31%	-	-
Horiz. %	361.89%	312.61%	649.00%	208.88%	126.65%	108.31%	100.00%	-
DPS	1.88	2.50	2.50	2.00	2.00	3.23	4.00	-11.81%
YoY %	-24.80%	0.00%	25.00%	0.00%	-38.08%	-19.25%	-	-
Horiz. %	47.00%	62.50%	62.50%	50.00%	50.00%	80.75%	100.00%	-
NAPS	3.87	3.76	3.67	3.47	3.15	3.12	4.20	-1.35%
YoY %	2.93%	2.45%	5.76%	10.16%	0.96%	-25.71%	-	-
Horiz. %	92.14%	89.52%	87.38%	82.62%	75.00%	74.29%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 99,944
RPS	94.29	108.12	136.93	89.34	118.75	124.29	152.48	-7.69%
YoY %	-12.79%	-21.04%	53.27%	-24.77%	-4.46%	-18.49%	-	-
Horiz. %	61.84%	70.91%	89.80%	58.59%	77.88%	81.51%	100.00%	-
EPS	12.64	10.91	22.64	7.29	4.41	3.80	2.45	31.41%
YoY %	15.86%	-51.81%	210.56%	65.31%	16.05%	55.10%	-	-
Horiz. %	515.92%	445.31%	924.08%	297.55%	180.00%	155.10%	100.00%	-
DPS	1.88	2.50	2.50	1.99	2.00	3.25	2.80	-6.41%
YoY %	-24.80%	0.00%	25.63%	-0.50%	-38.46%	16.07%	-	-
Horiz. %	67.14%	89.29%	89.29%	71.07%	71.43%	116.07%	100.00%	-
NAPS	3.8726	3.7592	3.6691	3.4681	3.1454	3.1354	2.9431	4.67%
YoY %	3.02%	2.46%	5.80%	10.26%	0.32%	6.53%	-	-
Horiz. %	131.58%	127.73%	124.67%	117.84%	106.87%	106.53%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.60	0.84	1.40	0.64	0.65	0.95	1.20	-
P/RPS	0.64	0.78	1.02	0.72	0.55	0.77	0.55	2.55%
YoY %	-17.95%	-23.53%	41.67%	30.91%	-28.57%	40.00%	-	-
Horiz. %	116.36%	141.82%	185.45%	130.91%	100.00%	140.00%	100.00%	-
P/EPS	4.75	7.70	6.18	8.78	14.72	25.12	34.38	-28.07%
YoY %	-38.31%	24.60%	-29.61%	-40.35%	-41.40%	-26.93%	-	-
Horiz. %	13.82%	22.40%	17.98%	25.54%	42.82%	73.07%	100.00%	-
EY	21.05	12.98	16.18	11.39	6.79	3.98	2.91	39.02%
YoY %	62.17%	-19.78%	42.05%	67.75%	70.60%	36.77%	-	-
Horiz. %	723.37%	446.05%	556.01%	391.41%	233.33%	136.77%	100.00%	-
DY	3.13	2.98	1.79	3.13	3.08	3.40	3.33	-1.02%
YoY %	5.03%	66.48%	-42.81%	1.62%	-9.41%	2.10%	-	-
Horiz. %	93.99%	89.49%	53.75%	93.99%	92.49%	102.10%	100.00%	-
P/NAPS	0.16	0.22	0.38	0.18	0.21	0.30	0.29	-9.42%
YoY %	-27.27%	-42.11%	111.11%	-14.29%	-30.00%	3.45%	-	-
Horiz. %	55.17%	75.86%	131.03%	62.07%	72.41%	103.45%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/08/08	29/08/07	29/08/06	25/08/05	25/08/04	27/08/03	-
Price	0.74	0.60	1.28	0.70	0.52	0.88	1.44	-
P/RPS	0.79	0.55	0.93	0.78	0.44	0.71	0.66	3.03%
YoY %	43.64%	-40.86%	19.23%	77.27%	-38.03%	7.58%	-	-
Horiz. %	119.70%	83.33%	140.91%	118.18%	66.67%	107.58%	100.00%	-
P/EPS	5.86	5.50	5.65	9.60	11.78	23.27	41.25	-27.74%
YoY %	6.55%	-2.65%	-41.15%	-18.51%	-49.38%	-43.59%	-	-
Horiz. %	14.21%	13.33%	13.70%	23.27%	28.56%	56.41%	100.00%	-
EY	17.07	18.18	17.69	10.41	8.49	4.30	2.42	38.44%
YoY %	-6.11%	2.77%	69.93%	22.61%	97.44%	77.69%	-	-
Horiz. %	705.37%	751.24%	730.99%	430.17%	350.83%	177.69%	100.00%	-
DY	2.54	4.17	1.95	2.86	3.85	3.67	2.78	-1.49%
YoY %	-39.09%	113.85%	-31.82%	-25.71%	4.90%	32.01%	-	-
Horiz. %	91.37%	150.00%	70.14%	102.88%	138.49%	132.01%	100.00%	-
P/NAPS	0.19	0.16	0.35	0.20	0.17	0.28	0.34	-9.23%
YoY %	18.75%	-54.29%	75.00%	17.65%	-39.29%	-17.65%	-	-
Horiz. %	55.88%	47.06%	102.94%	58.82%	50.00%	82.35%	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