[PRKCORP] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -8.03%
YoY- 101.6%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 99,237 114,496 134,657 87,682 126,157 112,574 175,271 -9.03%
PBT 30,476 38,134 43,019 15,455 12,149 11,908 22,290 5.34%
Tax -8,629 -11,340 -10,667 -8,190 -10,081 -9,989 -15,817 -9.59%
NP 21,847 26,794 32,352 7,265 2,068 1,919 6,473 22.45%
-
NP to SH 12,491 13,455 19,580 4,169 2,068 1,919 6,473 11.56%
-
Tax Rate 28.31% 29.74% 24.80% 52.99% 82.98% 83.88% 70.96% -
Total Cost 77,390 87,702 102,305 80,417 124,089 110,655 168,798 -12.17%
-
Net Worth 381,477 299,491 299,972 405,024 311,999 286,930 279,897 5.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,882 2,495 2,499 1,990 1,999 3,248 2,801 -6.40%
Div Payout % 15.07% 18.55% 12.77% 47.74% 96.71% 169.30% 43.28% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 381,477 299,491 299,972 405,024 311,999 286,930 279,897 5.29%
NOSH 100,125 99,830 99,990 99,514 99,999 92,558 69,974 6.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 22.01% 23.40% 24.03% 8.29% 1.64% 1.70% 3.69% -
ROE 3.27% 4.49% 6.53% 1.03% 0.66% 0.67% 2.31% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 99.11 114.69 134.67 88.11 126.16 121.63 250.48 -14.30%
EPS 12.48 13.48 19.58 4.19 2.07 2.07 9.25 5.11%
DPS 1.88 2.50 2.50 2.00 2.00 3.51 4.00 -11.81%
NAPS 3.81 3.00 3.00 4.07 3.12 3.10 4.00 -0.80%
Adjusted Per Share Value based on latest NOSH - 99,514
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 98.15 113.24 133.18 86.72 124.77 111.34 173.34 -9.03%
EPS 12.35 13.31 19.36 4.12 2.05 1.90 6.40 11.56%
DPS 1.86 2.47 2.47 1.97 1.98 3.21 2.77 -6.41%
NAPS 3.7729 2.962 2.9668 4.0057 3.0857 2.8378 2.7682 5.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.57 1.20 0.81 0.50 0.86 1.16 1.09 -
P/RPS 0.58 1.05 0.60 0.57 0.68 0.95 0.44 4.70%
P/EPS 4.57 8.90 4.14 11.94 41.59 55.95 11.78 -14.58%
EY 21.89 11.23 24.18 8.38 2.40 1.79 8.49 17.08%
DY 3.30 2.08 3.09 4.00 2.33 3.03 3.67 -1.75%
P/NAPS 0.15 0.40 0.27 0.12 0.28 0.37 0.27 -9.32%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 28/02/07 28/02/06 28/02/05 27/02/04 25/02/03 -
Price 0.65 0.99 0.88 0.60 0.76 1.10 1.02 -
P/RPS 0.66 0.86 0.65 0.68 0.60 0.90 0.41 8.25%
P/EPS 5.21 7.35 4.49 14.32 36.75 53.06 11.03 -11.74%
EY 19.19 13.61 22.25 6.98 2.72 1.88 9.07 13.29%
DY 2.89 2.53 2.84 3.33 2.63 3.19 3.92 -4.94%
P/NAPS 0.17 0.33 0.29 0.15 0.24 0.35 0.26 -6.83%

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