[PRKCORP] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[PRKCORP] PERAK CORPORATION BHD

Announcement Date

30-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 13.74%

YoY- 246.15%

Quarter Report

PRKCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	100,183	99,024	102,102	138,547	91,324	127,811	112,516	-1.91%
YoY %	1.17%	-3.01%	-26.31%	51.71%	-28.55%	13.59%	-	-
Horiz. %	89.04%	88.01%	90.74%	123.14%	81.17%	113.59%	100.00%	-
PBT	38,443	32,450	31,431	46,457	20,378	14,236	15,718	16.06%
YoY %	18.47%	3.24%	-32.34%	127.98%	43.14%	-9.43%	-	-
Horiz. %	244.58%	206.45%	199.97%	295.57%	129.65%	90.57%	100.00%	-
Tax	-11,701	-9,582	-9,643	-11,156	-7,506	-11,759	-10,825	1.30%
YoY %	-22.11%	0.63%	13.56%	-48.63%	36.17%	-8.63%	-	-
Horiz. %	108.09%	88.52%	89.08%	103.06%	69.34%	108.63%	100.00%	-
NP	26,742	22,868	21,788	35,301	12,872	2,477	4,893	32.70%
YoY %	16.94%	4.96%	-38.28%	174.25%	419.66%	-49.38%	-	-
Horiz. %	546.54%	467.36%	445.29%	721.46%	263.07%	50.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,245	12,987	10,105	22,271	6,434	2,477	4,893	19.48%
YoY %	9.69%	28.52%	-54.63%	246.15%	159.75%	-49.38%	-	-
Horiz. %	291.13%	265.42%	206.52%	455.16%	131.49%	50.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.44%	29.53%	30.68%	24.01%	36.83%	82.60%	68.87%	-
YoY %	3.08%	-3.75%	27.78%	-34.81%	-55.41%	19.94%	-	-
Horiz. %	44.20%	42.88%	44.55%	34.86%	53.48%	119.94%	100.00%	-
Total Cost	73,441	76,156	80,314	103,246	78,452	125,334	107,623	-6.16%
YoY %	-3.57%	-5.18%	-22.21%	31.60%	-37.41%	16.46%	-	-
Horiz. %	68.24%	70.76%	74.63%	95.93%	72.90%	116.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	396,925	384,133	372,216	364,681	344,454	313,592	310,999	4.14%
YoY %	3.33%	3.20%	2.07%	5.87%	9.84%	0.83%	-	-
Horiz. %	127.63%	123.52%	119.68%	117.26%	110.76%	100.83%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	1,883	1,882	2,495	2,499	1,990	1,999	3,248	-8.68%
YoY %	0.05%	-24.57%	-0.16%	25.58%	-0.45%	-38.45%	-	-
Horiz. %	57.97%	57.94%	76.82%	76.94%	61.27%	61.55%	100.00%	-
Div Payout %	13.22%	14.49%	24.70%	11.22%	30.93%	80.74%	66.40%	-
YoY %	-8.76%	-41.34%	120.14%	-63.72%	-61.69%	21.60%	-	-
Horiz. %	19.91%	21.82%	37.20%	16.90%	46.58%	121.60%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	396,925	384,133	372,216	364,681	344,454	313,592	310,999	4.14%
YoY %	3.33%	3.20%	2.07%	5.87%	9.84%	0.83%	-	-
Horiz. %	127.63%	123.52%	119.68%	117.26%	110.76%	100.83%	100.00%	-
NOSH	99,981	100,034	99,789	99,912	100,132	99,870	99,999	-0.00%
YoY %	-0.05%	0.25%	-0.12%	-0.22%	0.26%	-0.13%	-	-
Horiz. %	99.98%	100.04%	99.79%	99.91%	100.13%	99.87%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	26.69%	23.09%	21.34%	25.48%	14.09%	1.94%	4.35%	-
YoY %	15.59%	8.20%	-16.25%	80.84%	626.29%	-55.40%	-	-
Horiz. %	613.56%	530.80%	490.57%	585.75%	323.91%	44.60%	100.00%	-
ROE	3.59%	3.38%	2.71%	6.11%	1.87%	0.79%	1.57%	-
YoY %	6.21%	24.72%	-55.65%	226.74%	136.71%	-49.68%	-	-
Horiz. %	228.66%	215.29%	172.61%	389.17%	119.11%	50.32%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	100.20	98.99	102.32	138.67	91.20	127.98	112.52	-1.91%
YoY %	1.22%	-3.25%	-26.21%	52.05%	-28.74%	13.74%	-	-
Horiz. %	89.05%	87.98%	90.93%	123.24%	81.05%	113.74%	100.00%	-
EPS	14.25	12.98	10.13	22.29	6.43	2.48	4.89	19.50%
YoY %	9.78%	28.13%	-54.55%	246.66%	159.27%	-49.28%	-	-
Horiz. %	291.41%	265.44%	207.16%	455.83%	131.49%	50.72%	100.00%	-
DPS	1.88	1.88	2.50	2.50	2.00	2.00	3.25	-8.71%
YoY %	0.00%	-24.80%	0.00%	25.00%	0.00%	-38.46%	-	-
Horiz. %	57.85%	57.85%	76.92%	76.92%	61.54%	61.54%	100.00%	-
NAPS	3.97	3.84	3.73	3.65	3.44	3.14	3.11	4.15%
YoY %	3.39%	2.95%	2.19%	6.10%	9.55%	0.96%	-	-
Horiz. %	127.65%	123.47%	119.94%	117.36%	110.61%	100.96%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 99,912
RPS	100.18	99.02	102.10	138.55	91.32	127.81	112.52	-1.91%
YoY %	1.17%	-3.02%	-26.31%	51.72%	-28.55%	13.59%	-	-
Horiz. %	89.03%	88.00%	90.74%	123.13%	81.16%	113.59%	100.00%	-
EPS	14.25	12.99	10.11	22.27	6.43	2.48	4.89	19.50%
YoY %	9.70%	28.49%	-54.60%	246.35%	159.27%	-49.28%	-	-
Horiz. %	291.41%	265.64%	206.75%	455.42%	131.49%	50.72%	100.00%	-
DPS	1.88	1.88	2.50	2.50	1.99	2.00	3.25	-8.71%
YoY %	0.00%	-24.80%	0.00%	25.63%	-0.50%	-38.46%	-	-
Horiz. %	57.85%	57.85%	76.92%	76.92%	61.23%	61.54%	100.00%	-
NAPS	3.9693	3.8413	3.7222	3.6468	3.4445	3.1359	3.11	4.14%
YoY %	3.33%	3.20%	2.07%	5.87%	9.84%	0.83%	-	-
Horiz. %	127.63%	123.51%	119.68%	117.26%	110.76%	100.83%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.90	0.65	0.89	0.98	0.75	0.78	1.20	-
P/RPS	0.90	0.66	0.87	0.71	0.82	0.61	1.07	-2.84%
YoY %	36.36%	-24.14%	22.54%	-13.41%	34.43%	-42.99%	-	-
Horiz. %	84.11%	61.68%	81.31%	66.36%	76.64%	57.01%	100.00%	-
P/EPS	6.32	5.01	8.79	4.40	11.67	31.45	24.52	-20.21%
YoY %	26.15%	-43.00%	99.77%	-62.30%	-62.89%	28.26%	-	-
Horiz. %	25.77%	20.43%	35.85%	17.94%	47.59%	128.26%	100.00%	-
EY	15.83	19.97	11.38	22.75	8.57	3.18	4.08	25.34%
YoY %	-20.73%	75.48%	-49.98%	165.46%	169.50%	-22.06%	-	-
Horiz. %	387.99%	489.46%	278.92%	557.60%	210.05%	77.94%	100.00%	-
DY	2.09	2.89	2.81	2.55	2.67	2.56	2.71	-4.23%
YoY %	-27.68%	2.85%	10.20%	-4.49%	4.30%	-5.54%	-	-
Horiz. %	77.12%	106.64%	103.69%	94.10%	98.52%	94.46%	100.00%	-
P/NAPS	0.23	0.17	0.24	0.27	0.22	0.25	0.39	-8.42%
YoY %	35.29%	-29.17%	-11.11%	22.73%	-12.00%	-35.90%	-	-
Horiz. %	58.97%	43.59%	61.54%	69.23%	56.41%	64.10%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	27/05/09	28/05/08	30/05/07	13/06/06	26/05/05	27/05/04	-
Price	0.88	0.65	0.90	0.92	0.59	0.61	0.90	-
P/RPS	0.88	0.66	0.88	0.66	0.65	0.48	0.80	1.60%
YoY %	33.33%	-25.00%	33.33%	1.54%	35.42%	-40.00%	-	-
Horiz. %	110.00%	82.50%	110.00%	82.50%	81.25%	60.00%	100.00%	-
P/EPS	6.18	5.01	8.89	4.13	9.18	24.59	18.39	-16.61%
YoY %	23.35%	-43.64%	115.25%	-55.01%	-62.67%	33.71%	-	-
Horiz. %	33.61%	27.24%	48.34%	22.46%	49.92%	133.71%	100.00%	-
EY	16.19	19.97	11.25	24.23	10.89	4.07	5.44	19.92%
YoY %	-18.93%	77.51%	-53.57%	122.50%	167.57%	-25.18%	-	-
Horiz. %	297.61%	367.10%	206.80%	445.40%	200.18%	74.82%	100.00%	-
DY	2.14	2.89	2.78	2.72	3.39	3.28	3.61	-8.34%
YoY %	-25.95%	3.96%	2.21%	-19.76%	3.35%	-9.14%	-	-
Horiz. %	59.28%	80.06%	77.01%	75.35%	93.91%	90.86%	100.00%	-
P/NAPS	0.22	0.17	0.24	0.25	0.17	0.19	0.29	-4.49%
YoY %	29.41%	-29.17%	-4.00%	47.06%	-10.53%	-34.48%	-	-
Horiz. %	75.86%	58.62%	82.76%	86.21%	58.62%	65.52%	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