[PRKCORP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -65.62%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,657 87,682 126,157 112,574 175,271 248,122 176,574 -4.41%
PBT 43,019 15,455 12,149 11,908 22,290 26,860 12,923 22.18%
Tax -10,667 -8,190 -10,081 -9,989 -15,817 -13,632 -6,703 8.04%
NP 32,352 7,265 2,068 1,919 6,473 13,228 6,220 31.61%
-
NP to SH 19,580 4,169 2,068 1,919 6,473 13,228 3,033 36.43%
-
Tax Rate 24.80% 52.99% 82.98% 83.88% 70.96% 50.75% 51.87% -
Total Cost 102,305 80,417 124,089 110,655 168,798 234,894 170,354 -8.14%
-
Net Worth 299,972 405,024 311,999 286,930 279,897 279,897 265,190 2.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,499 1,990 1,999 3,248 2,801 1,399 1,403 10.09%
Div Payout % 12.77% 47.74% 96.71% 169.30% 43.28% 10.58% 46.26% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 299,972 405,024 311,999 286,930 279,897 279,897 265,190 2.07%
NOSH 99,990 99,514 99,999 92,558 69,974 69,974 70,156 6.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 24.03% 8.29% 1.64% 1.70% 3.69% 5.33% 3.52% -
ROE 6.53% 1.03% 0.66% 0.67% 2.31% 4.73% 1.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.67 88.11 126.16 121.63 250.48 354.59 251.69 -9.89%
EPS 19.58 4.19 2.07 2.07 9.25 18.90 4.32 28.62%
DPS 2.50 2.00 2.00 3.51 4.00 2.00 2.00 3.78%
NAPS 3.00 4.07 3.12 3.10 4.00 4.00 3.78 -3.77%
Adjusted Per Share Value based on latest NOSH - 92,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 133.18 86.72 124.77 111.34 173.34 245.40 174.63 -4.41%
EPS 19.36 4.12 2.05 1.90 6.40 13.08 3.00 36.42%
DPS 2.47 1.97 1.98 3.21 2.77 1.38 1.39 10.05%
NAPS 2.9668 4.0057 3.0857 2.8378 2.7682 2.7682 2.6228 2.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.81 0.50 0.86 1.16 1.09 1.37 1.40 -
P/RPS 0.60 0.57 0.68 0.95 0.44 0.39 0.56 1.15%
P/EPS 4.14 11.94 41.59 55.95 11.78 7.25 32.38 -29.01%
EY 24.18 8.38 2.40 1.79 8.49 13.80 3.09 40.87%
DY 3.09 4.00 2.33 3.03 3.67 1.46 1.43 13.69%
P/NAPS 0.27 0.12 0.28 0.37 0.27 0.34 0.37 -5.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 0.88 0.60 0.76 1.10 1.02 1.30 1.45 -
P/RPS 0.65 0.68 0.60 0.90 0.41 0.37 0.58 1.91%
P/EPS 4.49 14.32 36.75 53.06 11.03 6.88 33.54 -28.46%
EY 22.25 6.98 2.72 1.88 9.07 14.54 2.98 39.78%
DY 2.84 3.33 2.63 3.19 3.92 1.54 1.38 12.77%
P/NAPS 0.29 0.15 0.24 0.35 0.26 0.33 0.38 -4.40%

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