[PRKCORP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 128.17%
YoY- -32.77%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 97,160 104,818 138,705 133,715 166,006 244,218 213,778 -12.31%
PBT 32,810 17,927 12,091 22,240 19,447 18,299 38,683 -2.70%
Tax -13,765 -10,746 -8,699 -16,659 -11,146 -11,357 -11,493 3.05%
NP 19,045 7,181 3,392 5,581 8,301 6,942 27,190 -5.75%
-
NP to SH 8,943 4,533 3,392 5,581 8,301 5,033 25,912 -16.24%
-
Tax Rate 41.95% 59.94% 71.95% 74.91% 57.31% 62.06% 29.71% -
Total Cost 78,115 97,637 135,313 128,134 157,705 237,276 186,588 -13.50%
-
Net Worth 349,327 316,181 313,440 294,217 289,544 209,973 267,941 4.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,990 1,999 1,851 1,399 2,801 1,403 - -
Div Payout % 22.26% 44.12% 54.57% 25.08% 33.75% 27.88% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 349,327 316,181 313,440 294,217 289,544 209,973 267,941 4.51%
NOSH 100,093 99,741 100,140 69,885 70,107 69,991 69,958 6.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.60% 6.85% 2.45% 4.17% 5.00% 2.84% 12.72% -
ROE 2.56% 1.43% 1.08% 1.90% 2.87% 2.40% 9.67% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 97.07 105.09 138.51 191.33 236.79 348.93 305.58 -17.39%
EPS 8.93 4.54 3.39 7.99 11.84 7.19 37.04 -21.09%
DPS 2.00 2.00 1.85 2.00 4.00 2.00 0.00 -
NAPS 3.49 3.17 3.13 4.21 4.13 3.00 3.83 -1.53%
Adjusted Per Share Value based on latest NOSH - 69,885
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.09 103.67 137.18 132.25 164.18 241.53 211.43 -12.31%
EPS 8.84 4.48 3.35 5.52 8.21 4.98 25.63 -16.24%
DPS 1.97 1.98 1.83 1.38 2.77 1.39 0.00 -
NAPS 3.4549 3.1271 3.10 2.9098 2.8636 2.0767 2.65 4.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.64 0.55 0.77 1.40 1.15 1.15 2.05 -
P/RPS 0.66 0.52 0.56 0.73 0.49 0.33 0.67 -0.25%
P/EPS 7.16 12.10 22.73 17.53 9.71 15.99 5.53 4.39%
EY 13.96 8.26 4.40 5.70 10.30 6.25 18.07 -4.20%
DY 3.13 3.64 2.40 1.43 3.48 1.74 0.00 -
P/NAPS 0.18 0.17 0.25 0.33 0.28 0.38 0.54 -16.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 30/11/04 18/11/03 27/11/02 28/11/01 23/11/00 -
Price 0.65 0.55 0.90 1.35 1.05 1.40 1.90 -
P/RPS 0.67 0.52 0.65 0.71 0.44 0.40 0.62 1.30%
P/EPS 7.28 12.10 26.57 16.90 8.87 19.47 5.13 6.00%
EY 13.75 8.26 3.76 5.92 11.28 5.14 19.49 -5.64%
DY 3.08 3.64 2.05 1.48 3.81 1.43 0.00 -
P/NAPS 0.19 0.17 0.29 0.32 0.25 0.47 0.50 -14.88%

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