[PRKCORP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 33.18%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 138,860 177,789 156,845 153,402 100,582 98,537 90,928 7.30%
PBT 126,172 69,561 75,886 74,082 46,729 40,655 36,314 23.05%
Tax -16,550 -18,960 -19,256 -17,554 -14,937 -12,069 -10,832 7.31%
NP 109,622 50,601 56,630 56,528 31,792 28,586 25,482 27.51%
-
NP to SH 94,226 36,733 36,294 36,195 19,999 14,505 13,733 37.82%
-
Tax Rate 13.12% 27.26% 25.37% 23.70% 31.97% 29.69% 29.83% -
Total Cost 29,238 127,188 100,215 96,874 68,790 69,951 65,446 -12.56%
-
Net Worth 586,999 553,999 503,000 453,000 412,231 402,667 389,532 7.07%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 2,249 1,877 1,883 1,882 -
Div Payout % - - - 6.21% 9.39% 12.98% 13.71% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 586,999 553,999 503,000 453,000 412,231 402,667 389,532 7.07%
NOSH 100,000 100,000 100,000 100,000 100,056 99,917 99,880 0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 78.94% 28.46% 36.11% 36.85% 31.61% 29.01% 28.02% -
ROE 16.05% 6.63% 7.22% 7.99% 4.85% 3.60% 3.53% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 138.86 177.79 156.85 153.40 100.53 98.62 91.04 7.28%
EPS 94.23 36.73 36.29 36.20 19.99 14.52 13.75 37.80%
DPS 0.00 0.00 0.00 2.25 1.88 1.88 1.88 -
NAPS 5.87 5.54 5.03 4.53 4.12 4.03 3.90 7.04%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 137.33 175.84 155.12 151.72 99.48 97.45 89.93 7.30%
EPS 93.19 36.33 35.90 35.80 19.78 14.35 13.58 37.83%
DPS 0.00 0.00 0.00 2.22 1.86 1.86 1.86 -
NAPS 5.8055 5.4791 4.9747 4.4802 4.077 3.9824 3.8525 7.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.76 3.58 2.92 1.34 1.14 1.17 0.89 -
P/RPS 1.99 2.01 1.86 0.87 1.13 1.19 0.98 12.52%
P/EPS 2.93 9.75 8.05 3.70 5.70 8.06 6.47 -12.36%
EY 34.14 10.26 12.43 27.01 17.53 12.41 15.45 14.12%
DY 0.00 0.00 0.00 1.68 1.65 1.61 2.11 -
P/NAPS 0.47 0.65 0.58 0.30 0.28 0.29 0.23 12.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 27/11/12 29/11/11 24/11/10 25/11/09 -
Price 2.84 2.68 2.99 1.25 1.11 1.38 0.82 -
P/RPS 2.05 1.51 1.91 0.81 1.10 1.40 0.90 14.69%
P/EPS 3.01 7.30 8.24 3.45 5.55 9.51 5.96 -10.75%
EY 33.18 13.71 12.14 28.96 18.01 10.52 16.77 12.03%
DY 0.00 0.00 0.00 1.80 1.69 1.36 2.29 -
P/NAPS 0.48 0.48 0.59 0.28 0.27 0.34 0.21 14.76%

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