[PRKCORP] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 17.25%
YoY- 137.4%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 170,927 175,271 166,006 239,820 236,825 248,122 244,218 -21.18%
PBT 20,167 22,290 19,447 28,430 25,756 26,860 18,299 6.70%
Tax -14,748 -15,817 -11,146 -15,753 -14,944 -13,632 -11,357 19.04%
NP 5,419 6,473 8,301 12,677 10,812 13,228 6,942 -15.23%
-
NP to SH 5,419 6,473 8,301 12,677 10,812 13,228 5,033 5.05%
-
Tax Rate 73.13% 70.96% 57.31% 55.41% 58.02% 50.75% 62.06% -
Total Cost 165,508 168,798 157,705 227,143 226,013 234,894 237,276 -21.36%
-
Net Worth 291,534 279,897 289,544 289,100 283,318 279,897 209,973 24.48%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,801 2,801 2,801 1,399 1,399 1,399 1,403 58.61%
Div Payout % 51.70% 43.28% 33.75% 11.04% 12.94% 10.58% 27.88% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 291,534 279,897 289,544 289,100 283,318 279,897 209,973 24.48%
NOSH 70,080 69,974 70,107 70,000 69,955 69,974 69,991 0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.17% 3.69% 5.00% 5.29% 4.57% 5.33% 2.84% -
ROE 1.86% 2.31% 2.87% 4.38% 3.82% 4.73% 2.40% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 243.90 250.48 236.79 342.60 338.54 354.59 348.93 -21.25%
EPS 7.73 9.25 11.84 18.11 15.46 18.90 7.19 4.95%
DPS 4.00 4.00 4.00 2.00 2.00 2.00 2.00 58.80%
NAPS 4.16 4.00 4.13 4.13 4.05 4.00 3.00 24.37%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 170.93 175.27 166.01 239.82 236.83 248.12 244.22 -21.18%
EPS 5.42 6.47 8.30 12.68 10.81 13.23 5.03 5.10%
DPS 2.80 2.80 2.80 1.40 1.40 1.40 1.40 58.80%
NAPS 2.9153 2.799 2.8954 2.891 2.8332 2.799 2.0997 24.48%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.03 1.09 1.15 1.45 1.55 1.37 1.15 -
P/RPS 0.42 0.44 0.49 0.42 0.46 0.39 0.33 17.45%
P/EPS 13.32 11.78 9.71 8.01 10.03 7.25 15.99 -11.47%
EY 7.51 8.49 10.30 12.49 9.97 13.80 6.25 13.03%
DY 3.88 3.67 3.48 1.38 1.29 1.46 1.74 70.76%
P/NAPS 0.25 0.27 0.28 0.35 0.38 0.34 0.38 -24.37%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 25/02/03 27/11/02 28/08/02 22/05/02 27/02/02 28/11/01 -
Price 1.10 1.02 1.05 1.33 1.60 1.30 1.40 -
P/RPS 0.45 0.41 0.44 0.39 0.47 0.37 0.40 8.17%
P/EPS 14.23 11.03 8.87 7.34 10.35 6.88 19.47 -18.87%
EY 7.03 9.07 11.28 13.62 9.66 14.54 5.14 23.23%
DY 3.64 3.92 3.81 1.50 1.25 1.54 1.43 86.53%
P/NAPS 0.26 0.26 0.25 0.32 0.40 0.33 0.47 -32.63%

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