[PRKCORP] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.66%
YoY- 28.94%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 117,346 195,285 124,328 167,527 127,639 101,290 100,183 2.66%
PBT 91,755 89,287 48,787 80,780 64,845 43,343 38,443 15.58%
Tax -13,688 -22,786 -13,835 -20,284 -16,510 -13,726 -11,701 2.64%
NP 78,067 66,501 34,952 60,496 48,335 29,617 26,742 19.52%
-
NP to SH 62,484 54,067 17,646 40,210 31,186 15,503 14,245 27.91%
-
Tax Rate 14.92% 25.52% 28.36% 25.11% 25.46% 31.67% 30.44% -
Total Cost 39,279 128,784 89,376 107,031 79,304 71,673 73,441 -9.89%
-
Net Worth 576,000 621,000 513,999 465,000 436,999 411,596 396,925 6.39%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 2,249 1,877 1,883 -
Div Payout % - - - - 7.21% 12.11% 13.22% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 576,000 621,000 513,999 465,000 436,999 411,596 396,925 6.39%
NOSH 100,000 100,000 100,000 100,000 100,000 99,901 99,981 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 66.53% 34.05% 28.11% 36.11% 37.87% 29.24% 26.69% -
ROE 10.85% 8.71% 3.43% 8.65% 7.14% 3.77% 3.59% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 117.35 195.29 124.33 167.53 127.64 101.39 100.20 2.66%
EPS 62.48 54.07 17.65 40.21 31.19 15.52 14.25 27.90%
DPS 0.00 0.00 0.00 0.00 2.25 1.88 1.88 -
NAPS 5.76 6.21 5.14 4.65 4.37 4.12 3.97 6.39%
Adjusted Per Share Value based on latest NOSH - 100,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.06 193.14 122.96 165.69 126.24 100.18 99.08 2.66%
EPS 61.80 53.47 17.45 39.77 30.84 15.33 14.09 27.91%
DPS 0.00 0.00 0.00 0.00 2.22 1.86 1.86 -
NAPS 5.6967 6.1418 5.0835 4.5989 4.322 4.0707 3.9256 6.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.55 2.88 3.67 1.49 1.40 1.39 0.90 -
P/RPS 2.17 1.47 2.95 0.89 1.10 1.37 0.90 15.78%
P/EPS 4.08 5.33 20.80 3.71 4.49 8.96 6.32 -7.02%
EY 24.50 18.77 4.81 26.99 22.28 11.16 15.83 7.54%
DY 0.00 0.00 0.00 0.00 1.61 1.35 2.09 -
P/NAPS 0.44 0.46 0.71 0.32 0.32 0.34 0.23 11.40%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 22/05/15 28/05/14 29/05/13 29/05/12 31/05/11 26/05/10 -
Price 2.57 3.12 3.66 2.19 1.28 1.40 0.88 -
P/RPS 2.19 1.60 2.94 1.31 1.00 1.38 0.88 16.39%
P/EPS 4.11 5.77 20.74 5.45 4.10 9.02 6.18 -6.56%
EY 24.31 17.33 4.82 18.36 24.36 11.08 16.19 7.00%
DY 0.00 0.00 0.00 0.00 1.76 1.34 2.14 -
P/NAPS 0.45 0.50 0.71 0.47 0.29 0.34 0.22 12.65%

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