[PRKCORP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -12.23%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 105,824 83,084 114,496 112,480 118,568 132,660 134,657 -14.85%
PBT 31,662 24,632 38,134 40,452 45,192 51,444 43,020 -18.49%
Tax -8,598 -7,356 -11,340 -11,392 -12,524 -14,144 -10,668 -13.40%
NP 23,064 17,276 26,794 29,060 32,668 37,300 32,352 -20.21%
-
NP to SH 14,288 9,500 13,455 17,017 19,388 22,900 19,580 -18.96%
-
Tax Rate 27.16% 29.86% 29.74% 28.16% 27.71% 27.49% 24.80% -
Total Cost 82,760 65,808 87,702 83,420 85,900 95,360 102,305 -13.19%
-
Net Worth 376,210 372,216 371,055 370,086 367,151 364,681 359,061 3.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,500 - - - 2,500 -
Div Payout % - - 18.58% - - - 12.77% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 376,210 372,216 371,055 370,086 367,151 364,681 359,061 3.16%
NOSH 100,056 99,789 100,014 100,023 100,041 99,912 100,014 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.79% 20.79% 23.40% 25.84% 27.55% 28.12% 24.03% -
ROE 3.80% 2.55% 3.63% 4.60% 5.28% 6.28% 5.45% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 105.76 83.26 114.48 112.45 118.52 132.78 134.64 -14.87%
EPS 14.28 9.52 13.46 17.01 19.38 22.92 19.58 -18.99%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.76 3.73 3.71 3.70 3.67 3.65 3.5901 3.13%
Adjusted Per Share Value based on latest NOSH - 99,967
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 105.82 83.08 114.50 112.48 118.57 132.66 134.66 -14.85%
EPS 14.29 9.50 13.46 17.02 19.39 22.90 19.58 -18.95%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 3.7621 3.7222 3.7106 3.7009 3.6715 3.6468 3.5906 3.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.84 0.89 1.20 1.30 1.40 0.98 0.81 -
P/RPS 0.79 1.07 1.05 1.16 1.18 0.74 0.60 20.14%
P/EPS 5.88 9.35 8.92 7.64 7.22 4.28 4.14 26.37%
EY 17.00 10.70 11.21 13.09 13.84 23.39 24.17 -20.92%
DY 0.00 0.00 2.08 0.00 0.00 0.00 3.09 -
P/NAPS 0.22 0.24 0.32 0.35 0.38 0.27 0.23 -2.92%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 28/02/08 28/11/07 29/08/07 30/05/07 28/02/07 -
Price 0.60 0.90 0.99 1.35 1.28 0.92 0.88 -
P/RPS 0.57 1.08 0.86 1.20 1.08 0.69 0.65 -8.39%
P/EPS 4.20 9.45 7.36 7.93 6.60 4.01 4.50 -4.49%
EY 23.80 10.58 13.59 12.60 15.14 24.91 22.25 4.59%
DY 0.00 0.00 2.53 0.00 0.00 0.00 2.84 -
P/NAPS 0.16 0.24 0.27 0.36 0.35 0.25 0.25 -25.75%

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