[PRKCORP] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

25-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 8.64%

YoY- 36.24%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	153,402	100,582	98,537	90,928	109,855	134,725	97,160	7.90%
YoY %	52.51%	2.08%	8.37%	-17.23%	-18.46%	38.66%	-	-
Horiz. %	157.89%	103.52%	101.42%	93.59%	113.07%	138.66%	100.00%	-
PBT	74,082	46,729	40,655	36,314	29,980	41,892	32,810	14.52%
YoY %	58.54%	14.94%	11.95%	21.13%	-28.44%	27.68%	-	-
Horiz. %	225.79%	142.42%	123.91%	110.68%	91.37%	127.68%	100.00%	-
Tax	-17,554	-14,937	-12,069	-10,832	-9,059	-7,234	-13,765	4.13%
YoY %	-17.52%	-23.76%	-11.42%	-19.57%	-25.23%	47.45%	-	-
Horiz. %	127.53%	108.51%	87.68%	78.69%	65.81%	52.55%	100.00%	-
NP	56,528	31,792	28,586	25,482	20,921	34,658	19,045	19.86%
YoY %	77.81%	11.22%	12.18%	21.80%	-39.64%	81.98%	-	-
Horiz. %	296.81%	166.93%	150.10%	133.80%	109.85%	181.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,195	19,999	14,505	13,733	10,080	22,508	8,943	26.21%
YoY %	80.98%	37.88%	5.62%	36.24%	-55.22%	151.68%	-	-
Horiz. %	404.73%	223.63%	162.19%	153.56%	112.71%	251.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.70%	31.97%	29.69%	29.83%	30.22%	17.27%	41.95%	-
YoY %	-25.87%	7.68%	-0.47%	-1.29%	74.99%	-58.83%	-	-
Horiz. %	56.50%	76.21%	70.77%	71.11%	72.04%	41.17%	100.00%	-
Total Cost	96,874	68,790	69,951	65,446	88,934	100,067	78,115	3.64%
YoY %	40.83%	-1.66%	6.88%	-26.41%	-11.13%	28.10%	-	-
Horiz. %	124.01%	88.06%	89.55%	83.78%	113.85%	128.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	453,000	412,231	402,667	389,532	378,674	369,879	349,327	4.42%
YoY %	9.89%	2.38%	3.37%	2.87%	2.38%	5.88%	-	-
Horiz. %	129.68%	118.01%	115.27%	111.51%	108.40%	105.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	2,249	1,877	1,883	1,882	2,495	2,499	1,990	2.05%
YoY %	19.82%	-0.32%	0.05%	-24.57%	-0.16%	25.58%	-	-
Horiz. %	113.02%	94.32%	94.62%	94.57%	125.38%	125.58%	100.00%	-
Div Payout %	6.21%	9.39%	12.98%	13.71%	24.76%	11.11%	22.26%	-
YoY %	-33.87%	-27.66%	-5.32%	-44.63%	122.86%	-50.09%	-	-
Horiz. %	27.90%	42.18%	58.31%	61.59%	111.23%	49.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	453,000	412,231	402,667	389,532	378,674	369,879	349,327	4.42%
YoY %	9.89%	2.38%	3.37%	2.87%	2.38%	5.88%	-	-
Horiz. %	129.68%	118.01%	115.27%	111.51%	108.40%	105.88%	100.00%	-
NOSH	100,000	100,056	99,917	99,880	100,178	99,967	100,093	-0.01%
YoY %	-0.06%	0.14%	0.04%	-0.30%	0.21%	-0.13%	-	-
Horiz. %	99.91%	99.96%	99.82%	99.79%	100.08%	99.87%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	36.85%	31.61%	29.01%	28.02%	19.04%	25.72%	19.60%	-
YoY %	16.58%	8.96%	3.53%	47.16%	-25.97%	31.22%	-	-
Horiz. %	188.01%	161.28%	148.01%	142.96%	97.14%	131.22%	100.00%	-
ROE	7.99%	4.85%	3.60%	3.53%	2.66%	6.09%	2.56%	-
YoY %	64.74%	34.72%	1.98%	32.71%	-56.32%	137.89%	-	-
Horiz. %	312.11%	189.45%	140.62%	137.89%	103.91%	237.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	153.40	100.53	98.62	91.04	109.66	134.77	97.07	7.91%
YoY %	52.59%	1.94%	8.33%	-16.98%	-18.63%	38.84%	-	-
Horiz. %	158.03%	103.56%	101.60%	93.79%	112.97%	138.84%	100.00%	-
EPS	36.20	19.99	14.52	13.75	10.06	22.52	8.93	26.24%
YoY %	81.09%	37.67%	5.60%	36.68%	-55.33%	152.18%	-	-
Horiz. %	405.38%	223.85%	162.60%	153.98%	112.65%	252.18%	100.00%	-
DPS	2.25	1.88	1.88	1.88	2.50	2.50	2.00	1.98%
YoY %	19.68%	0.00%	0.00%	-24.80%	0.00%	25.00%	-	-
Horiz. %	112.50%	94.00%	94.00%	94.00%	125.00%	125.00%	100.00%	-
NAPS	4.53	4.12	4.03	3.90	3.78	3.70	3.49	4.43%
YoY %	9.95%	2.23%	3.33%	3.17%	2.16%	6.02%	-	-
Horiz. %	129.80%	118.05%	115.47%	111.75%	108.31%	106.02%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 99,880
RPS	151.72	99.48	97.45	89.93	108.65	133.24	96.09	7.90%
YoY %	52.51%	2.08%	8.36%	-17.23%	-18.46%	38.66%	-	-
Horiz. %	157.89%	103.53%	101.42%	93.59%	113.07%	138.66%	100.00%	-
EPS	35.80	19.78	14.35	13.58	9.97	22.26	8.84	26.22%
YoY %	80.99%	37.84%	5.67%	36.21%	-55.21%	151.81%	-	-
Horiz. %	404.98%	223.76%	162.33%	153.62%	112.78%	251.81%	100.00%	-
DPS	2.22	1.86	1.86	1.86	2.47	2.47	1.97	2.00%
YoY %	19.35%	0.00%	0.00%	-24.70%	0.00%	25.38%	-	-
Horiz. %	112.69%	94.42%	94.42%	94.42%	125.38%	125.38%	100.00%	-
NAPS	4.4802	4.077	3.9824	3.8525	3.7451	3.6581	3.4549	4.42%
YoY %	9.89%	2.38%	3.37%	2.87%	2.38%	5.88%	-	-
Horiz. %	129.68%	118.01%	115.27%	111.51%	108.40%	105.88%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.34	1.14	1.17	0.89	0.63	1.30	0.64	-
P/RPS	0.87	1.13	1.19	0.98	0.57	0.96	0.66	4.70%
YoY %	-23.01%	-5.04%	21.43%	71.93%	-40.62%	45.45%	-	-
Horiz. %	131.82%	171.21%	180.30%	148.48%	86.36%	145.45%	100.00%	-
P/EPS	3.70	5.70	8.06	6.47	6.26	5.77	7.16	-10.41%
YoY %	-35.09%	-29.28%	24.57%	3.35%	8.49%	-19.41%	-	-
Horiz. %	51.68%	79.61%	112.57%	90.36%	87.43%	80.59%	100.00%	-
EY	27.01	17.53	12.41	15.45	15.97	17.32	13.96	11.61%
YoY %	54.08%	41.26%	-19.68%	-3.26%	-7.79%	24.07%	-	-
Horiz. %	193.48%	125.57%	88.90%	110.67%	114.40%	124.07%	100.00%	-
DY	1.68	1.65	1.61	2.11	3.97	1.92	3.13	-9.84%
YoY %	1.82%	2.48%	-23.70%	-46.85%	106.77%	-38.66%	-	-
Horiz. %	53.67%	52.72%	51.44%	67.41%	126.84%	61.34%	100.00%	-
P/NAPS	0.30	0.28	0.29	0.23	0.17	0.35	0.18	8.87%
YoY %	7.14%	-3.45%	26.09%	35.29%	-51.43%	94.44%	-	-
Horiz. %	166.67%	155.56%	161.11%	127.78%	94.44%	194.44%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/12	29/11/11	24/11/10	25/11/09	26/11/08	28/11/07	29/11/06	-
Price	1.25	1.11	1.38	0.82	0.54	1.35	0.65	-
P/RPS	0.81	1.10	1.40	0.90	0.49	1.00	0.67	3.21%
YoY %	-26.36%	-21.43%	55.56%	83.67%	-51.00%	49.25%	-	-
Horiz. %	120.90%	164.18%	208.96%	134.33%	73.13%	149.25%	100.00%	-
P/EPS	3.45	5.55	9.51	5.96	5.37	6.00	7.28	-11.69%
YoY %	-37.84%	-41.64%	59.56%	10.99%	-10.50%	-17.58%	-	-
Horiz. %	47.39%	76.24%	130.63%	81.87%	73.76%	82.42%	100.00%	-
EY	28.96	18.01	10.52	16.77	18.63	16.68	13.75	13.20%
YoY %	60.80%	71.20%	-37.27%	-9.98%	11.69%	21.31%	-	-
Horiz. %	210.62%	130.98%	76.51%	121.96%	135.49%	121.31%	100.00%	-
DY	1.80	1.69	1.36	2.29	4.63	1.85	3.08	-8.55%
YoY %	6.51%	24.26%	-40.61%	-50.54%	150.27%	-39.94%	-	-
Horiz. %	58.44%	54.87%	44.16%	74.35%	150.32%	60.06%	100.00%	-
P/NAPS	0.28	0.27	0.34	0.21	0.14	0.36	0.19	6.66%
YoY %	3.70%	-20.59%	61.90%	50.00%	-61.11%	89.47%	-	-
Horiz. %	147.37%	142.11%	178.95%	110.53%	73.68%	189.47%	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