[PRKCORP] YoY TTM Result on 30-Sep-2006 [#3]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

29-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 22.74%

YoY- 97.29%

Quarter Report

PERAK CORP BHD 30 SEP 06.xls

Latest QR

Upcoming QR

PRKCORP's Result

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	90,928	109,855	134,725	97,160	104,818	138,705	133,715	-6.21%
YoY %	-17.23%	-18.46%	38.66%	-7.31%	-24.43%	3.73%	-	-
Horiz. %	68.00%	82.16%	100.76%	72.66%	78.39%	103.73%	100.00%	-
PBT	36,314	29,980	41,892	32,810	17,927	12,091	22,240	8.50%
YoY %	21.13%	-28.44%	27.68%	83.02%	48.27%	-45.63%	-	-
Horiz. %	163.28%	134.80%	188.36%	147.53%	80.61%	54.37%	100.00%	-
Tax	-10,832	-9,059	-7,234	-13,765	-10,746	-8,699	-16,659	-6.91%
YoY %	-19.57%	-25.23%	47.45%	-28.09%	-23.53%	47.78%	-	-
Horiz. %	65.02%	54.38%	43.42%	82.63%	64.51%	52.22%	100.00%	-
NP	25,482	20,921	34,658	19,045	7,181	3,392	5,581	28.77%
YoY %	21.80%	-39.64%	81.98%	165.21%	111.70%	-39.22%	-	-
Horiz. %	456.58%	374.86%	621.00%	341.25%	128.67%	60.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,733	10,080	22,508	8,943	4,533	3,392	5,581	16.17%
YoY %	36.24%	-55.22%	151.68%	97.29%	33.64%	-39.22%	-	-
Horiz. %	246.07%	180.61%	403.30%	160.24%	81.22%	60.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.83%	30.22%	17.27%	41.95%	59.94%	71.95%	74.91%	-
YoY %	-1.29%	74.99%	-58.83%	-30.01%	-16.69%	-3.95%	-	-
Horiz. %	39.82%	40.34%	23.05%	56.00%	80.02%	96.05%	100.00%	-
Total Cost	65,446	88,934	100,067	78,115	97,637	135,313	128,134	-10.58%
YoY %	-26.41%	-11.13%	28.10%	-19.99%	-27.84%	5.60%	-	-
Horiz. %	51.08%	69.41%	78.10%	60.96%	76.20%	105.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,532	378,674	369,879	349,327	316,181	313,440	294,217	4.78%
YoY %	2.87%	2.38%	5.88%	10.48%	0.87%	6.53%	-	-
Horiz. %	132.40%	128.71%	125.72%	118.73%	107.47%	106.53%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	1,882	2,495	2,499	1,990	1,999	1,851	1,399	5.06%
YoY %	-24.57%	-0.16%	25.58%	-0.45%	8.00%	32.31%	-	-
Horiz. %	134.52%	178.34%	178.63%	142.24%	142.89%	132.31%	100.00%	-
Div Payout %	13.71%	24.76%	11.11%	22.26%	44.12%	54.57%	25.08%	-
YoY %	-44.63%	122.86%	-50.09%	-49.55%	-19.15%	117.58%	-	-
Horiz. %	54.67%	98.72%	44.30%	88.76%	175.92%	217.58%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	389,532	378,674	369,879	349,327	316,181	313,440	294,217	4.78%
YoY %	2.87%	2.38%	5.88%	10.48%	0.87%	6.53%	-	-
Horiz. %	132.40%	128.71%	125.72%	118.73%	107.47%	106.53%	100.00%	-
NOSH	99,880	100,178	99,967	100,093	99,741	100,140	69,885	6.12%
YoY %	-0.30%	0.21%	-0.13%	0.35%	-0.40%	43.29%	-	-
Horiz. %	142.92%	143.35%	143.05%	143.23%	142.72%	143.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	28.02%	19.04%	25.72%	19.60%	6.85%	2.45%	4.17%	-
YoY %	47.16%	-25.97%	31.22%	186.13%	179.59%	-41.25%	-	-
Horiz. %	671.94%	456.59%	616.79%	470.02%	164.27%	58.75%	100.00%	-
ROE	3.53%	2.66%	6.09%	2.56%	1.43%	1.08%	1.90%	-
YoY %	32.71%	-56.32%	137.89%	79.02%	32.41%	-43.16%	-	-
Horiz. %	185.79%	140.00%	320.53%	134.74%	75.26%	56.84%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	91.04	109.66	134.77	97.07	105.09	138.51	191.33	-11.63%
YoY %	-16.98%	-18.63%	38.84%	-7.63%	-24.13%	-27.61%	-	-
Horiz. %	47.58%	57.31%	70.44%	50.73%	54.93%	72.39%	100.00%	-
EPS	13.75	10.06	22.52	8.93	4.54	3.39	7.99	9.46%
YoY %	36.68%	-55.33%	152.18%	96.70%	33.92%	-57.57%	-	-
Horiz. %	172.09%	125.91%	281.85%	111.76%	56.82%	42.43%	100.00%	-
DPS	1.88	2.50	2.50	2.00	2.00	1.85	2.00	-1.02%
YoY %	-24.80%	0.00%	25.00%	0.00%	8.11%	-7.50%	-	-
Horiz. %	94.00%	125.00%	125.00%	100.00%	100.00%	92.50%	100.00%	-
NAPS	3.90	3.78	3.70	3.49	3.17	3.13	4.21	-1.26%
YoY %	3.17%	2.16%	6.02%	10.09%	1.28%	-25.65%	-	-
Horiz. %	92.64%	89.79%	87.89%	82.90%	75.30%	74.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,093
RPS	89.93	108.65	133.24	96.09	103.67	137.18	132.25	-6.21%
YoY %	-17.23%	-18.46%	38.66%	-7.31%	-24.43%	3.73%	-	-
Horiz. %	68.00%	82.16%	100.75%	72.66%	78.39%	103.73%	100.00%	-
EPS	13.58	9.97	22.26	8.84	4.48	3.35	5.52	16.17%
YoY %	36.21%	-55.21%	151.81%	97.32%	33.73%	-39.31%	-	-
Horiz. %	246.01%	180.62%	403.26%	160.14%	81.16%	60.69%	100.00%	-
DPS	1.86	2.47	2.47	1.97	1.98	1.83	1.38	5.09%
YoY %	-24.70%	0.00%	25.38%	-0.51%	8.20%	32.61%	-	-
Horiz. %	134.78%	178.99%	178.99%	142.75%	143.48%	132.61%	100.00%	-
NAPS	3.8525	3.7451	3.6581	3.4549	3.1271	3.10	2.9098	4.78%
YoY %	2.87%	2.38%	5.88%	10.48%	0.87%	6.54%	-	-
Horiz. %	132.40%	128.71%	125.72%	118.73%	107.47%	106.54%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.89	0.63	1.30	0.64	0.55	0.77	1.40	-
P/RPS	0.98	0.57	0.96	0.66	0.52	0.56	0.73	5.02%
YoY %	71.93%	-40.62%	45.45%	26.92%	-7.14%	-23.29%	-	-
Horiz. %	134.25%	78.08%	131.51%	90.41%	71.23%	76.71%	100.00%	-
P/EPS	6.47	6.26	5.77	7.16	12.10	22.73	17.53	-15.29%
YoY %	3.35%	8.49%	-19.41%	-40.83%	-46.77%	29.66%	-	-
Horiz. %	36.91%	35.71%	32.92%	40.84%	69.02%	129.66%	100.00%	-
EY	15.45	15.97	17.32	13.96	8.26	4.40	5.70	18.06%
YoY %	-3.26%	-7.79%	24.07%	69.01%	87.73%	-22.81%	-	-
Horiz. %	271.05%	280.18%	303.86%	244.91%	144.91%	77.19%	100.00%	-
DY	2.11	3.97	1.92	3.13	3.64	2.40	1.43	6.69%
YoY %	-46.85%	106.77%	-38.66%	-14.01%	51.67%	67.83%	-	-
Horiz. %	147.55%	277.62%	134.27%	218.88%	254.55%	167.83%	100.00%	-
P/NAPS	0.23	0.17	0.35	0.18	0.17	0.25	0.33	-5.83%
YoY %	35.29%	-51.43%	94.44%	5.88%	-32.00%	-24.24%	-	-
Horiz. %	69.70%	51.52%	106.06%	54.55%	51.52%	75.76%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/11/08	28/11/07	29/11/06	29/11/05	30/11/04	18/11/03	-
Price	0.82	0.54	1.35	0.65	0.55	0.90	1.35	-
P/RPS	0.90	0.49	1.00	0.67	0.52	0.65	0.71	4.02%
YoY %	83.67%	-51.00%	49.25%	28.85%	-20.00%	-8.45%	-	-
Horiz. %	126.76%	69.01%	140.85%	94.37%	73.24%	91.55%	100.00%	-
P/EPS	5.96	5.37	6.00	7.28	12.10	26.57	16.90	-15.93%
YoY %	10.99%	-10.50%	-17.58%	-39.83%	-54.46%	57.22%	-	-
Horiz. %	35.27%	31.78%	35.50%	43.08%	71.60%	157.22%	100.00%	-
EY	16.77	18.63	16.68	13.75	8.26	3.76	5.92	18.93%
YoY %	-9.98%	11.69%	21.31%	66.46%	119.68%	-36.49%	-	-
Horiz. %	283.28%	314.70%	281.76%	232.26%	139.53%	63.51%	100.00%	-
DY	2.29	4.63	1.85	3.08	3.64	2.05	1.48	7.53%
YoY %	-50.54%	150.27%	-39.94%	-15.38%	77.56%	38.51%	-	-
Horiz. %	154.73%	312.84%	125.00%	208.11%	245.95%	138.51%	100.00%	-
P/NAPS	0.21	0.14	0.36	0.19	0.17	0.29	0.32	-6.77%
YoY %	50.00%	-61.11%	89.47%	11.76%	-41.38%	-9.38%	-	-
Horiz. %	65.62%	43.75%	112.50%	59.38%	53.12%	90.62%	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