[PRKCORP] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -12.86%
YoY- 35.38%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 192,984 131,671 167,569 126,658 102,692 100,850 94,293 12.67%
PBT 161,220 47,647 80,919 62,389 46,567 40,699 33,242 30.08%
Tax -24,063 -12,537 -20,324 -15,717 -14,238 -12,884 -9,637 16.46%
NP 137,157 35,110 60,595 46,672 32,329 27,815 23,605 34.06%
-
NP to SH 121,368 20,403 41,003 27,177 20,074 14,204 12,641 45.76%
-
Tax Rate 14.93% 26.31% 25.12% 25.19% 30.58% 31.66% 28.99% -
Total Cost 55,827 96,561 106,974 79,986 70,363 73,035 70,688 -3.85%
-
Net Worth 590,000 532,000 478,999 440,999 417,139 399,182 387,262 7.26%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 2,249 1,877 1,883 1,882 -
Div Payout % - - - 8.28% 9.35% 13.26% 14.89% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 590,000 532,000 478,999 440,999 417,139 399,182 387,262 7.26%
NOSH 100,000 100,000 100,000 100,000 100,033 100,045 100,067 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 71.07% 26.66% 36.16% 36.85% 31.48% 27.58% 25.03% -
ROE 20.57% 3.84% 8.56% 6.16% 4.81% 3.56% 3.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 192.98 131.67 167.57 126.66 102.66 100.80 94.23 12.68%
EPS 121.37 20.40 41.00 27.18 20.07 14.20 12.63 45.78%
DPS 0.00 0.00 0.00 2.25 1.88 1.88 1.88 -
NAPS 5.90 5.32 4.79 4.41 4.17 3.99 3.87 7.27%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 190.86 130.22 165.73 125.27 101.56 99.74 93.26 12.67%
EPS 120.03 20.18 40.55 26.88 19.85 14.05 12.50 45.76%
DPS 0.00 0.00 0.00 2.22 1.86 1.86 1.86 -
NAPS 5.8352 5.2615 4.7374 4.3615 4.1256 3.948 3.8301 7.26%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.71 3.62 2.40 1.35 1.40 0.88 0.60 -
P/RPS 1.40 2.75 1.43 1.07 1.36 0.87 0.64 13.92%
P/EPS 2.23 17.74 5.85 4.97 6.98 6.20 4.75 -11.83%
EY 44.79 5.64 17.08 20.13 14.33 16.13 21.05 13.40%
DY 0.00 0.00 0.00 1.67 1.34 2.14 3.13 -
P/NAPS 0.46 0.68 0.50 0.31 0.34 0.22 0.16 19.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 27/08/14 28/08/13 29/08/12 24/08/11 25/08/10 26/08/09 -
Price 2.60 3.62 2.92 1.36 1.36 1.18 0.74 -
P/RPS 1.35 2.75 1.74 1.07 1.32 1.17 0.79 9.33%
P/EPS 2.14 17.74 7.12 5.00 6.78 8.31 5.86 -15.44%
EY 46.68 5.64 14.04 19.98 14.76 12.03 17.07 18.24%
DY 0.00 0.00 0.00 1.65 1.38 1.59 2.54 -
P/NAPS 0.44 0.68 0.61 0.31 0.33 0.30 0.19 15.01%

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