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

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.29%
YoY- 12.36%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 167,569 126,658 102,692 100,850 94,293 108,124 136,933 3.41%
PBT 80,919 62,389 46,567 40,699 33,242 31,369 45,359 10.11%
Tax -20,324 -15,717 -14,238 -12,884 -9,637 -9,377 -10,543 11.54%
NP 60,595 46,672 32,329 27,815 23,605 21,992 34,816 9.66%
-
NP to SH 41,003 27,177 20,074 14,204 12,641 10,905 22,642 10.39%
-
Tax Rate 25.12% 25.19% 30.58% 31.66% 28.99% 29.89% 23.24% -
Total Cost 106,974 79,986 70,363 73,035 70,688 86,132 102,117 0.77%
-
Net Worth 478,999 440,999 417,139 399,182 387,262 375,921 366,907 4.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 2,249 1,877 1,883 1,882 2,495 2,499 -
Div Payout % - 8.28% 9.35% 13.26% 14.89% 22.89% 11.04% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 478,999 440,999 417,139 399,182 387,262 375,921 366,907 4.53%
NOSH 100,000 100,000 100,033 100,045 100,067 99,979 99,974 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 36.16% 36.85% 31.48% 27.58% 25.03% 20.34% 25.43% -
ROE 8.56% 6.16% 4.81% 3.56% 3.26% 2.90% 6.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 167.57 126.66 102.66 100.80 94.23 108.15 136.97 3.41%
EPS 41.00 27.18 20.07 14.20 12.63 10.91 22.65 10.38%
DPS 0.00 2.25 1.88 1.88 1.88 2.50 2.50 -
NAPS 4.79 4.41 4.17 3.99 3.87 3.76 3.67 4.53%
Adjusted Per Share Value based on latest NOSH - 100,045
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 167.57 126.66 102.69 100.85 94.29 108.12 136.93 3.41%
EPS 41.00 27.18 20.07 14.20 12.64 10.91 22.64 10.39%
DPS 0.00 2.25 1.88 1.88 1.88 2.50 2.50 -
NAPS 4.79 4.41 4.1714 3.9918 3.8726 3.7592 3.6691 4.53%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 1.43 1.07 1.36 0.87 0.64 0.78 1.02 5.78%
P/EPS 5.85 4.97 6.98 6.20 4.75 7.70 6.18 -0.90%
EY 17.08 20.13 14.33 16.13 21.05 12.98 16.18 0.90%
DY 0.00 1.67 1.34 2.14 3.13 2.98 1.79 -
P/NAPS 0.50 0.31 0.34 0.22 0.16 0.22 0.38 4.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 1.74 1.07 1.32 1.17 0.79 0.55 0.93 10.99%
P/EPS 7.12 5.00 6.78 8.31 5.86 5.50 5.65 3.92%
EY 14.04 19.98 14.76 12.03 17.07 18.18 17.69 -3.77%
DY 0.00 1.65 1.38 1.59 2.54 4.17 1.95 -
P/NAPS 0.61 0.31 0.33 0.30 0.19 0.16 0.35 9.69%

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