[PRKCORP] YoY TTM Result on 31-Mar-2005 [#1]

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	102,102	138,547	91,324	127,811	112,516	170,927	236,825	-13.07%
YoY %	-26.31%	51.71%	-28.55%	13.59%	-34.17%	-27.83%	-	-
Horiz. %	43.11%	58.50%	38.56%	53.97%	47.51%	72.17%	100.00%	-
PBT	31,431	46,457	20,378	14,236	15,718	20,167	25,756	3.37%
YoY %	-32.34%	127.98%	43.14%	-9.43%	-22.06%	-21.70%	-	-
Horiz. %	122.03%	180.37%	79.12%	55.27%	61.03%	78.30%	100.00%	-
Tax	-9,643	-11,156	-7,506	-11,759	-10,825	-14,748	-14,944	-7.03%
YoY %	13.56%	-48.63%	36.17%	-8.63%	26.60%	1.31%	-	-
Horiz. %	64.53%	74.65%	50.23%	78.69%	72.44%	98.69%	100.00%	-
NP	21,788	35,301	12,872	2,477	4,893	5,419	10,812	12.37%
YoY %	-38.28%	174.25%	419.66%	-49.38%	-9.71%	-49.88%	-	-
Horiz. %	201.52%	326.50%	119.05%	22.91%	45.26%	50.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,105	22,271	6,434	2,477	4,893	5,419	10,812	-1.11%
YoY %	-54.63%	246.15%	159.75%	-49.38%	-9.71%	-49.88%	-	-
Horiz. %	93.46%	205.98%	59.51%	22.91%	45.26%	50.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.68%	24.01%	36.83%	82.60%	68.87%	73.13%	58.02%	-
YoY %	27.78%	-34.81%	-55.41%	19.94%	-5.83%	26.04%	-	-
Horiz. %	52.88%	41.38%	63.48%	142.36%	118.70%	126.04%	100.00%	-
Total Cost	80,314	103,246	78,452	125,334	107,623	165,508	226,013	-15.82%
YoY %	-22.21%	31.60%	-37.41%	16.46%	-34.97%	-26.77%	-	-
Horiz. %	35.54%	45.68%	34.71%	55.45%	47.62%	73.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	372,216	364,681	344,454	313,592	310,999	291,534	283,318	4.64%
YoY %	2.07%	5.87%	9.84%	0.83%	6.68%	2.90%	-	-
Horiz. %	131.38%	128.72%	121.58%	110.69%	109.77%	102.90%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	2,495	2,499	1,990	1,999	3,248	2,801	1,399	10.11%
YoY %	-0.16%	25.58%	-0.45%	-38.45%	15.96%	100.21%	-	-
Horiz. %	178.34%	178.63%	142.24%	142.89%	232.17%	200.21%	100.00%	-
Div Payout %	24.70%	11.22%	30.93%	80.74%	66.40%	51.70%	12.94%	-
YoY %	120.14%	-63.72%	-61.69%	21.60%	28.43%	299.54%	-	-
Horiz. %	190.88%	86.71%	239.03%	623.96%	513.14%	399.54%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	372,216	364,681	344,454	313,592	310,999	291,534	283,318	4.64%
YoY %	2.07%	5.87%	9.84%	0.83%	6.68%	2.90%	-	-
Horiz. %	131.38%	128.72%	121.58%	110.69%	109.77%	102.90%	100.00%	-
NOSH	99,789	99,912	100,132	99,870	99,999	70,080	69,955	6.09%
YoY %	-0.12%	-0.22%	0.26%	-0.13%	42.69%	0.18%	-	-
Horiz. %	142.65%	142.82%	143.14%	142.76%	142.95%	100.18%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	21.34%	25.48%	14.09%	1.94%	4.35%	3.17%	4.57%	-
YoY %	-16.25%	80.84%	626.29%	-55.40%	37.22%	-30.63%	-	-
Horiz. %	466.96%	557.55%	308.32%	42.45%	95.19%	69.37%	100.00%	-
ROE	2.71%	6.11%	1.87%	0.79%	1.57%	1.86%	3.82%	-
YoY %	-55.65%	226.74%	136.71%	-49.68%	-15.59%	-51.31%	-	-
Horiz. %	70.94%	159.95%	48.95%	20.68%	41.10%	48.69%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	102.32	138.67	91.20	127.98	112.52	243.90	338.54	-18.06%
YoY %	-26.21%	52.05%	-28.74%	13.74%	-53.87%	-27.96%	-	-
Horiz. %	30.22%	40.96%	26.94%	37.80%	33.24%	72.04%	100.00%	-
EPS	10.13	22.29	6.43	2.48	4.89	7.73	15.46	-6.79%
YoY %	-54.55%	246.66%	159.27%	-49.28%	-36.74%	-50.00%	-	-
Horiz. %	65.52%	144.18%	41.59%	16.04%	31.63%	50.00%	100.00%	-
DPS	2.50	2.50	2.00	2.00	3.25	4.00	2.00	3.78%
YoY %	0.00%	25.00%	0.00%	-38.46%	-18.75%	100.00%	-	-
Horiz. %	125.00%	125.00%	100.00%	100.00%	162.50%	200.00%	100.00%	-
NAPS	3.73	3.65	3.44	3.14	3.11	4.16	4.05	-1.36%
YoY %	2.19%	6.10%	9.55%	0.96%	-25.24%	2.72%	-	-
Horiz. %	92.10%	90.12%	84.94%	77.53%	76.79%	102.72%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 99,870
RPS	102.10	138.55	91.32	127.81	112.52	170.93	236.83	-13.07%
YoY %	-26.31%	51.72%	-28.55%	13.59%	-34.17%	-27.83%	-	-
Horiz. %	43.11%	58.50%	38.56%	53.97%	47.51%	72.17%	100.00%	-
EPS	10.11	22.27	6.43	2.48	4.89	5.42	10.81	-1.10%
YoY %	-54.60%	246.35%	159.27%	-49.28%	-9.78%	-49.86%	-	-
Horiz. %	93.52%	206.01%	59.48%	22.94%	45.24%	50.14%	100.00%	-
DPS	2.50	2.50	1.99	2.00	3.25	2.80	1.40	10.13%
YoY %	0.00%	25.63%	-0.50%	-38.46%	16.07%	100.00%	-	-
Horiz. %	178.57%	178.57%	142.14%	142.86%	232.14%	200.00%	100.00%	-
NAPS	3.7222	3.6468	3.4445	3.1359	3.11	2.9153	2.8332	4.64%
YoY %	2.07%	5.87%	9.84%	0.83%	6.68%	2.90%	-	-
Horiz. %	131.38%	128.72%	121.58%	110.68%	109.77%	102.90%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	-
Price	0.89	0.98	0.75	0.78	1.20	1.03	1.55	-
P/RPS	0.87	0.71	0.82	0.61	1.07	0.42	0.46	11.19%
YoY %	22.54%	-13.41%	34.43%	-42.99%	154.76%	-8.70%	-	-
Horiz. %	189.13%	154.35%	178.26%	132.61%	232.61%	91.30%	100.00%	-
P/EPS	8.79	4.40	11.67	31.45	24.52	13.32	10.03	-2.17%
YoY %	99.77%	-62.30%	-62.89%	28.26%	84.08%	32.80%	-	-
Horiz. %	87.64%	43.87%	116.35%	313.56%	244.47%	132.80%	100.00%	-
EY	11.38	22.75	8.57	3.18	4.08	7.51	9.97	2.22%
YoY %	-49.98%	165.46%	169.50%	-22.06%	-45.67%	-24.67%	-	-
Horiz. %	114.14%	228.18%	85.96%	31.90%	40.92%	75.33%	100.00%	-
DY	2.81	2.55	2.67	2.56	2.71	3.88	1.29	13.84%
YoY %	10.20%	-4.49%	4.30%	-5.54%	-30.15%	200.78%	-	-
Horiz. %	217.83%	197.67%	206.98%	198.45%	210.08%	300.78%	100.00%	-
P/NAPS	0.24	0.27	0.22	0.25	0.39	0.25	0.38	-7.36%
YoY %	-11.11%	22.73%	-12.00%	-35.90%	56.00%	-34.21%	-	-
Horiz. %	63.16%	71.05%	57.89%	65.79%	102.63%	65.79%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	28/05/08	30/05/07	13/06/06	26/05/05	27/05/04	27/05/03	22/05/02	-
Price	0.90	0.92	0.59	0.61	0.90	1.10	1.60	-
P/RPS	0.88	0.66	0.65	0.48	0.80	0.45	0.47	11.00%
YoY %	33.33%	1.54%	35.42%	-40.00%	77.78%	-4.26%	-	-
Horiz. %	187.23%	140.43%	138.30%	102.13%	170.21%	95.74%	100.00%	-
P/EPS	8.89	4.13	9.18	24.59	18.39	14.23	10.35	-2.50%
YoY %	115.25%	-55.01%	-62.67%	33.71%	29.23%	37.49%	-	-
Horiz. %	85.89%	39.90%	88.70%	237.58%	177.68%	137.49%	100.00%	-
EY	11.25	24.23	10.89	4.07	5.44	7.03	9.66	2.56%
YoY %	-53.57%	122.50%	167.57%	-25.18%	-22.62%	-27.23%	-	-
Horiz. %	116.46%	250.83%	112.73%	42.13%	56.31%	72.77%	100.00%	-
DY	2.78	2.72	3.39	3.28	3.61	3.64	1.25	14.23%
YoY %	2.21%	-19.76%	3.35%	-9.14%	-0.82%	191.20%	-	-
Horiz. %	222.40%	217.60%	271.20%	262.40%	288.80%	291.20%	100.00%	-
P/NAPS	0.24	0.25	0.17	0.19	0.29	0.26	0.40	-8.15%
YoY %	-4.00%	47.06%	-10.53%	-34.48%	11.54%	-35.00%	-	-
Horiz. %	60.00%	62.50%	42.50%	47.50%	72.50%	65.00%	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