[PRKCORP] YoY TTM 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- -0.29%

YoY- 12.36%

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
TTM Result
Revenue	167,569	126,658	102,692	100,850	94,293	108,124	136,933	3.41%
YoY %	32.30%	23.34%	1.83%	6.95%	-12.79%	-21.04%	-	-
Horiz. %	122.37%	92.50%	74.99%	73.65%	68.86%	78.96%	100.00%	-
PBT	80,919	62,389	46,567	40,699	33,242	31,369	45,359	10.11%
YoY %	29.70%	33.98%	14.42%	22.43%	5.97%	-30.84%	-	-
Horiz. %	178.40%	137.54%	102.66%	89.73%	73.29%	69.16%	100.00%	-
Tax	-20,324	-15,717	-14,238	-12,884	-9,637	-9,377	-10,543	11.54%
YoY %	-29.31%	-10.39%	-10.51%	-33.69%	-2.77%	11.06%	-	-
Horiz. %	192.77%	149.08%	135.05%	122.20%	91.41%	88.94%	100.00%	-
NP	60,595	46,672	32,329	27,815	23,605	21,992	34,816	9.66%
YoY %	29.83%	44.37%	16.23%	17.84%	7.33%	-36.83%	-	-
Horiz. %	174.04%	134.05%	92.86%	79.89%	67.80%	63.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,003	27,177	20,074	14,204	12,641	10,905	22,642	10.39%
YoY %	50.87%	35.38%	41.33%	12.36%	15.92%	-51.84%	-	-
Horiz. %	181.09%	120.03%	88.66%	62.73%	55.83%	48.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	25.19%	30.58%	31.66%	28.99%	29.89%	23.24%	-
YoY %	-0.28%	-17.63%	-3.41%	9.21%	-3.01%	28.61%	-	-
Horiz. %	108.09%	108.39%	131.58%	136.23%	124.74%	128.61%	100.00%	-
Total Cost	106,974	79,986	70,363	73,035	70,688	86,132	102,117	0.77%
YoY %	33.74%	13.68%	-3.66%	3.32%	-17.93%	-15.65%	-	-
Horiz. %	104.76%	78.33%	68.90%	71.52%	69.22%	84.35%	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	-	2,249	1,877	1,883	1,882	2,495	2,499	-
YoY %	-	19.82%	-0.32%	0.05%	-24.57%	-0.16%	-	-
Horiz. %	-	90.00%	75.11%	75.35%	75.31%	99.84%	100.00%	-
Div Payout %	-	8.28%	9.35%	13.26%	14.89%	22.89%	11.04%	-
YoY %	-	-11.44%	-29.49%	-10.95%	-34.95%	107.34%	-	-
Horiz. %	-	75.00%	84.69%	120.11%	134.87%	207.34%	100.00%	-

	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	36.16%	36.85%	31.48%	27.58%	25.03%	20.34%	25.43%	-
YoY %	-1.87%	17.06%	14.14%	10.19%	23.06%	-20.02%	-	-
Horiz. %	142.19%	144.91%	123.79%	108.45%	98.43%	79.98%	100.00%	-
ROE	8.56%	6.16%	4.81%	3.56%	3.26%	2.90%	6.17%	-
YoY %	38.96%	28.07%	35.11%	9.20%	12.41%	-53.00%	-	-
Horiz. %	138.74%	99.84%	77.96%	57.70%	52.84%	47.00%	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	167.57	126.66	102.66	100.80	94.23	108.15	136.97	3.41%
YoY %	32.30%	23.38%	1.85%	6.97%	-12.87%	-21.04%	-	-
Horiz. %	122.34%	92.47%	74.95%	73.59%	68.80%	78.96%	100.00%	-
EPS	41.00	27.18	20.07	14.20	12.63	10.91	22.65	10.38%
YoY %	50.85%	35.43%	41.34%	12.43%	15.77%	-51.83%	-	-
Horiz. %	181.02%	120.00%	88.61%	62.69%	55.76%	48.17%	100.00%	-
DPS	0.00	2.25	1.88	1.88	1.88	2.50	2.50	-
YoY %	0.00%	19.68%	0.00%	0.00%	-24.80%	0.00%	-	-
Horiz. %	0.00%	90.00%	75.20%	75.20%	75.20%	100.00%	100.00%	-
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	165.73	125.27	101.56	99.74	93.26	106.94	135.43	3.41%
YoY %	32.30%	23.35%	1.82%	6.95%	-12.79%	-21.04%	-	-
Horiz. %	122.37%	92.50%	74.99%	73.65%	68.86%	78.96%	100.00%	-
EPS	40.55	26.88	19.85	14.05	12.50	10.79	22.39	10.39%
YoY %	50.86%	35.42%	41.28%	12.40%	15.85%	-51.81%	-	-
Horiz. %	181.11%	120.05%	88.66%	62.75%	55.83%	48.19%	100.00%	-
DPS	0.00	2.22	1.86	1.86	1.86	2.47	2.47	-
YoY %	0.00%	19.35%	0.00%	0.00%	-24.70%	0.00%	-	-
Horiz. %	0.00%	89.88%	75.30%	75.30%	75.30%	100.00%	100.00%	-
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	1.43	1.07	1.36	0.87	0.64	0.78	1.02	5.78%
YoY %	33.64%	-21.32%	56.32%	35.94%	-17.95%	-23.53%	-	-
Horiz. %	140.20%	104.90%	133.33%	85.29%	62.75%	76.47%	100.00%	-
P/EPS	5.85	4.97	6.98	6.20	4.75	7.70	6.18	-0.90%
YoY %	17.71%	-28.80%	12.58%	30.53%	-38.31%	24.60%	-	-
Horiz. %	94.66%	80.42%	112.94%	100.32%	76.86%	124.60%	100.00%	-
EY	17.08	20.13	14.33	16.13	21.05	12.98	16.18	0.90%
YoY %	-15.15%	40.47%	-11.16%	-23.37%	62.17%	-19.78%	-	-
Horiz. %	105.56%	124.41%	88.57%	99.69%	130.10%	80.22%	100.00%	-
DY	0.00	1.67	1.34	2.14	3.13	2.98	1.79	-
YoY %	0.00%	24.63%	-37.38%	-31.63%	5.03%	66.48%	-	-
Horiz. %	0.00%	93.30%	74.86%	119.55%	174.86%	166.48%	100.00%	-
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	1.74	1.07	1.32	1.17	0.79	0.55	0.93	10.99%
YoY %	62.62%	-18.94%	12.82%	48.10%	43.64%	-40.86%	-	-
Horiz. %	187.10%	115.05%	141.94%	125.81%	84.95%	59.14%	100.00%	-
P/EPS	7.12	5.00	6.78	8.31	5.86	5.50	5.65	3.92%
YoY %	42.40%	-26.25%	-18.41%	41.81%	6.55%	-2.65%	-	-
Horiz. %	126.02%	88.50%	120.00%	147.08%	103.72%	97.35%	100.00%	-
EY	14.04	19.98	14.76	12.03	17.07	18.18	17.69	-3.77%
YoY %	-29.73%	35.37%	22.69%	-29.53%	-6.11%	2.77%	-	-
Horiz. %	79.37%	112.95%	83.44%	68.00%	96.50%	102.77%	100.00%	-
DY	0.00	1.65	1.38	1.59	2.54	4.17	1.95	-
YoY %	0.00%	19.57%	-13.21%	-37.40%	-39.09%	113.85%	-	-
Horiz. %	0.00%	84.62%	70.77%	81.54%	130.26%	213.85%	100.00%	-
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