[PRKCORP] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -27.06%
YoY- -30.44%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 111,333 138,486 167,042 133,986 157,383 128,908 103,498 1.22%
PBT -3,876 111,938 68,984 59,623 75,897 63,640 46,177 -
Tax -17,750 -16,969 -19,321 -15,309 -19,303 -16,257 -13,832 4.24%
NP -21,626 94,969 49,663 44,314 56,594 47,383 32,345 -
-
NP to SH -21,190 79,895 36,691 26,474 38,057 29,598 17,755 -
-
Tax Rate - 15.16% 28.01% 25.68% 25.43% 25.55% 29.95% -
Total Cost 132,959 43,517 117,379 89,672 100,789 81,525 71,153 10.97%
-
Net Worth 561,000 582,267 563,000 513,999 467,999 430,843 399,378 5.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 2,249 1,877 -
Div Payout % - - - - - 7.60% 10.57% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 561,000 582,267 563,000 513,999 467,999 430,843 399,378 5.82%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 99,844 0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -19.42% 68.58% 29.73% 33.07% 35.96% 36.76% 31.25% -
ROE -3.78% 13.72% 6.52% 5.15% 8.13% 6.87% 4.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 111.33 138.42 167.04 133.99 157.38 128.95 103.66 1.19%
EPS -21.19 79.86 36.69 26.47 38.06 29.61 17.78 -
DPS 0.00 0.00 0.00 0.00 0.00 2.25 1.88 -
NAPS 5.61 5.82 5.63 5.14 4.68 4.31 4.00 5.79%
Adjusted Per Share Value based on latest NOSH - 100,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 110.11 136.96 165.21 132.51 155.65 127.49 102.36 1.22%
EPS -20.96 79.02 36.29 26.18 37.64 29.27 17.56 -
DPS 0.00 0.00 0.00 0.00 0.00 2.22 1.86 -
NAPS 5.5484 5.7587 5.5681 5.0835 4.6286 4.2611 3.9499 5.82%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.67 2.66 2.35 2.92 1.26 1.12 1.62 -
P/RPS 1.50 1.92 1.41 2.18 0.80 0.87 1.56 -0.65%
P/EPS -7.88 3.33 6.40 11.03 3.31 3.78 9.11 -
EY -12.69 30.02 15.61 9.07 30.20 26.44 10.98 -
DY 0.00 0.00 0.00 0.00 0.00 2.01 1.16 -
P/NAPS 0.30 0.46 0.42 0.57 0.27 0.26 0.41 -5.06%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 26/02/14 27/02/13 28/02/12 01/03/11 -
Price 1.97 2.58 3.07 3.65 1.21 1.30 1.34 -
P/RPS 1.77 1.86 1.84 2.72 0.77 1.01 1.29 5.40%
P/EPS -9.30 3.23 8.37 13.79 3.18 4.39 7.54 -
EY -10.76 30.95 11.95 7.25 31.45 22.78 13.27 -
DY 0.00 0.00 0.00 0.00 0.00 1.73 1.40 -
P/NAPS 0.35 0.44 0.55 0.71 0.26 0.30 0.34 0.48%

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