[PRKCORP] YoY TTM Result on 31-Mar-2006 [#1]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

13-Jun-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- 54.33%

YoY- 159.75%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	99,024	102,102	138,547	91,324	127,811	112,516	170,927	-8.68%
YoY %	-3.01%	-26.31%	51.71%	-28.55%	13.59%	-34.17%	-	-
Horiz. %	57.93%	59.73%	81.06%	53.43%	74.78%	65.83%	100.00%	-
PBT	32,450	31,431	46,457	20,378	14,236	15,718	20,167	8.24%
YoY %	3.24%	-32.34%	127.98%	43.14%	-9.43%	-22.06%	-	-
Horiz. %	160.91%	155.85%	230.36%	101.05%	70.59%	77.94%	100.00%	-
Tax	-9,582	-9,643	-11,156	-7,506	-11,759	-10,825	-14,748	-6.92%
YoY %	0.63%	13.56%	-48.63%	36.17%	-8.63%	26.60%	-	-
Horiz. %	64.97%	65.39%	75.64%	50.90%	79.73%	73.40%	100.00%	-
NP	22,868	21,788	35,301	12,872	2,477	4,893	5,419	27.09%
YoY %	4.96%	-38.28%	174.25%	419.66%	-49.38%	-9.71%	-	-
Horiz. %	422.00%	402.07%	651.43%	237.53%	45.71%	90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,987	10,105	22,271	6,434	2,477	4,893	5,419	15.66%
YoY %	28.52%	-54.63%	246.15%	159.75%	-49.38%	-9.71%	-	-
Horiz. %	239.66%	186.47%	410.98%	118.73%	45.71%	90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	30.68%	24.01%	36.83%	82.60%	68.87%	73.13%	-
YoY %	-3.75%	27.78%	-34.81%	-55.41%	19.94%	-5.83%	-	-
Horiz. %	40.38%	41.95%	32.83%	50.36%	112.95%	94.17%	100.00%	-
Total Cost	76,156	80,314	103,246	78,452	125,334	107,623	165,508	-12.12%
YoY %	-5.18%	-22.21%	31.60%	-37.41%	16.46%	-34.97%	-	-
Horiz. %	46.01%	48.53%	62.38%	47.40%	75.73%	65.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,133	372,216	364,681	344,454	313,592	310,999	291,534	4.70%
YoY %	3.20%	2.07%	5.87%	9.84%	0.83%	6.68%	-	-
Horiz. %	131.76%	127.67%	125.09%	118.15%	107.57%	106.68%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	1,882	2,495	2,499	1,990	1,999	3,248	2,801	-6.40%
YoY %	-24.57%	-0.16%	25.58%	-0.45%	-38.45%	15.96%	-	-
Horiz. %	67.19%	89.08%	89.22%	71.05%	71.37%	115.96%	100.00%	-
Div Payout %	14.49%	24.70%	11.22%	30.93%	80.74%	66.40%	51.70%	-
YoY %	-41.34%	120.14%	-63.72%	-61.69%	21.60%	28.43%	-	-
Horiz. %	28.03%	47.78%	21.70%	59.83%	156.17%	128.43%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	384,133	372,216	364,681	344,454	313,592	310,999	291,534	4.70%
YoY %	3.20%	2.07%	5.87%	9.84%	0.83%	6.68%	-	-
Horiz. %	131.76%	127.67%	125.09%	118.15%	107.57%	106.68%	100.00%	-
NOSH	100,034	99,789	99,912	100,132	99,870	99,999	70,080	6.10%
YoY %	0.25%	-0.12%	-0.22%	0.26%	-0.13%	42.69%	-	-
Horiz. %	142.74%	142.39%	142.57%	142.88%	142.51%	142.69%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	23.09%	21.34%	25.48%	14.09%	1.94%	4.35%	3.17%	-
YoY %	8.20%	-16.25%	80.84%	626.29%	-55.40%	37.22%	-	-
Horiz. %	728.39%	673.19%	803.79%	444.48%	61.20%	137.22%	100.00%	-
ROE	3.38%	2.71%	6.11%	1.87%	0.79%	1.57%	1.86%	-
YoY %	24.72%	-55.65%	226.74%	136.71%	-49.68%	-15.59%	-	-
Horiz. %	181.72%	145.70%	328.49%	100.54%	42.47%	84.41%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	98.99	102.32	138.67	91.20	127.98	112.52	243.90	-13.94%
YoY %	-3.25%	-26.21%	52.05%	-28.74%	13.74%	-53.87%	-	-
Horiz. %	40.59%	41.95%	56.86%	37.39%	52.47%	46.13%	100.00%	-
EPS	12.98	10.13	22.29	6.43	2.48	4.89	7.73	9.01%
YoY %	28.13%	-54.55%	246.66%	159.27%	-49.28%	-36.74%	-	-
Horiz. %	167.92%	131.05%	288.36%	83.18%	32.08%	63.26%	100.00%	-
DPS	1.88	2.50	2.50	2.00	2.00	3.25	4.00	-11.81%
YoY %	-24.80%	0.00%	25.00%	0.00%	-38.46%	-18.75%	-	-
Horiz. %	47.00%	62.50%	62.50%	50.00%	50.00%	81.25%	100.00%	-
NAPS	3.84	3.73	3.65	3.44	3.14	3.11	4.16	-1.32%
YoY %	2.95%	2.19%	6.10%	9.55%	0.96%	-25.24%	-	-
Horiz. %	92.31%	89.66%	87.74%	82.69%	75.48%	74.76%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 100,132
RPS	97.94	100.98	137.02	90.32	126.41	111.28	169.05	-8.68%
YoY %	-3.01%	-26.30%	51.71%	-28.55%	13.60%	-34.17%	-	-
Horiz. %	57.94%	59.73%	81.05%	53.43%	74.78%	65.83%	100.00%	-
EPS	12.84	9.99	22.03	6.36	2.45	4.84	5.36	15.65%
YoY %	28.53%	-54.65%	246.38%	159.59%	-49.38%	-9.70%	-	-
Horiz. %	239.55%	186.38%	411.01%	118.66%	45.71%	90.30%	100.00%	-
DPS	1.86	2.47	2.47	1.97	1.98	3.21	2.77	-6.41%
YoY %	-24.70%	0.00%	25.38%	-0.51%	-38.32%	15.88%	-	-
Horiz. %	67.15%	89.17%	89.17%	71.12%	71.48%	115.88%	100.00%	-
NAPS	3.7991	3.6813	3.6067	3.4067	3.1015	3.0758	2.8833	4.70%
YoY %	3.20%	2.07%	5.87%	9.84%	0.84%	6.68%	-	-
Horiz. %	131.76%	127.68%	125.09%	118.15%	107.57%	106.68%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.65	0.89	0.98	0.75	0.78	1.20	1.03	-
P/RPS	0.66	0.87	0.71	0.82	0.61	1.07	0.42	7.81%
YoY %	-24.14%	22.54%	-13.41%	34.43%	-42.99%	154.76%	-	-
Horiz. %	157.14%	207.14%	169.05%	195.24%	145.24%	254.76%	100.00%	-
P/EPS	5.01	8.79	4.40	11.67	31.45	24.52	13.32	-15.02%
YoY %	-43.00%	99.77%	-62.30%	-62.89%	28.26%	84.08%	-	-
Horiz. %	37.61%	65.99%	33.03%	87.61%	236.11%	184.08%	100.00%	-
EY	19.97	11.38	22.75	8.57	3.18	4.08	7.51	17.68%
YoY %	75.48%	-49.98%	165.46%	169.50%	-22.06%	-45.67%	-	-
Horiz. %	265.91%	151.53%	302.93%	114.11%	42.34%	54.33%	100.00%	-
DY	2.89	2.81	2.55	2.67	2.56	2.71	3.88	-4.78%
YoY %	2.85%	10.20%	-4.49%	4.30%	-5.54%	-30.15%	-	-
Horiz. %	74.48%	72.42%	65.72%	68.81%	65.98%	69.85%	100.00%	-
P/NAPS	0.17	0.24	0.27	0.22	0.25	0.39	0.25	-6.21%
YoY %	-29.17%	-11.11%	22.73%	-12.00%	-35.90%	56.00%	-	-
Horiz. %	68.00%	96.00%	108.00%	88.00%	100.00%	156.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	28/05/08	30/05/07	13/06/06	26/05/05	27/05/04	27/05/03	-
Price	0.65	0.90	0.92	0.59	0.61	0.90	1.10	-
P/RPS	0.66	0.88	0.66	0.65	0.48	0.80	0.45	6.58%
YoY %	-25.00%	33.33%	1.54%	35.42%	-40.00%	77.78%	-	-
Horiz. %	146.67%	195.56%	146.67%	144.44%	106.67%	177.78%	100.00%	-
P/EPS	5.01	8.89	4.13	9.18	24.59	18.39	14.23	-15.95%
YoY %	-43.64%	115.25%	-55.01%	-62.67%	33.71%	29.23%	-	-
Horiz. %	35.21%	62.47%	29.02%	64.51%	172.80%	129.23%	100.00%	-
EY	19.97	11.25	24.23	10.89	4.07	5.44	7.03	18.98%
YoY %	77.51%	-53.57%	122.50%	167.57%	-25.18%	-22.62%	-	-
Horiz. %	284.07%	160.03%	344.67%	154.91%	57.89%	77.38%	100.00%	-
DY	2.89	2.78	2.72	3.39	3.28	3.61	3.64	-3.76%
YoY %	3.96%	2.21%	-19.76%	3.35%	-9.14%	-0.82%	-	-
Horiz. %	79.40%	76.37%	74.73%	93.13%	90.11%	99.18%	100.00%	-
P/NAPS	0.17	0.24	0.25	0.17	0.19	0.29	0.26	-6.83%
YoY %	-29.17%	-4.00%	47.06%	-10.53%	-34.48%	11.54%	-	-
Horiz. %	65.38%	92.31%	96.15%	65.38%	73.08%	111.54%	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