[PRKCORP] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 128.17%
YoY- -32.77%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 124,289 112,516 112,574 133,715 152,484 170,927 175,271 -20.49%
PBT 13,505 15,718 11,908 22,240 17,163 20,167 22,290 -28.42%
Tax -9,704 -10,825 -9,989 -16,659 -14,717 -14,748 -15,817 -27.81%
NP 3,801 4,893 1,919 5,581 2,446 5,419 6,473 -29.89%
-
NP to SH 3,801 4,893 1,919 5,581 2,446 5,419 6,473 -29.89%
-
Tax Rate 71.85% 68.87% 83.88% 74.91% 85.75% 73.13% 70.96% -
Total Cost 120,488 107,623 110,655 128,134 150,038 165,508 168,798 -20.14%
-
Net Worth 313,540 310,999 286,930 294,217 294,308 291,534 279,897 7.86%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,248 3,248 3,248 1,399 2,801 2,801 2,801 10.38%
Div Payout % 85.47% 66.40% 169.30% 25.08% 114.54% 51.70% 43.28% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 313,540 310,999 286,930 294,217 294,308 291,534 279,897 7.86%
NOSH 100,493 99,999 92,558 69,885 70,073 70,080 69,974 27.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.06% 4.35% 1.70% 4.17% 1.60% 3.17% 3.69% -
ROE 1.21% 1.57% 0.67% 1.90% 0.83% 1.86% 2.31% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 123.68 112.52 121.63 191.33 217.61 243.90 250.48 -37.55%
EPS 3.78 4.89 2.07 7.99 3.49 7.73 9.25 -44.96%
DPS 3.23 3.25 3.51 2.00 4.00 4.00 4.00 -13.29%
NAPS 3.12 3.11 3.10 4.21 4.20 4.16 4.00 -15.27%
Adjusted Per Share Value based on latest NOSH - 69,885
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 124.29 112.52 112.57 133.72 152.48 170.93 175.27 -20.49%
EPS 3.80 4.89 1.92 5.58 2.45 5.42 6.47 -29.89%
DPS 3.25 3.25 3.25 1.40 2.80 2.80 2.80 10.45%
NAPS 3.1354 3.11 2.8693 2.9422 2.9431 2.9153 2.799 7.86%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.95 1.20 1.16 1.40 1.20 1.03 1.09 -
P/RPS 0.77 1.07 0.95 0.73 0.55 0.42 0.44 45.26%
P/EPS 25.12 24.52 55.95 17.53 34.38 13.32 11.78 65.74%
EY 3.98 4.08 1.79 5.70 2.91 7.51 8.49 -39.68%
DY 3.40 2.71 3.03 1.43 3.33 3.88 3.67 -4.97%
P/NAPS 0.30 0.39 0.37 0.33 0.29 0.25 0.27 7.28%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 27/02/04 18/11/03 27/08/03 27/05/03 25/02/03 -
Price 0.88 0.90 1.10 1.35 1.44 1.10 1.02 -
P/RPS 0.71 0.80 0.90 0.71 0.66 0.45 0.41 44.25%
P/EPS 23.27 18.39 53.06 16.90 41.25 14.23 11.03 64.56%
EY 4.30 5.44 1.88 5.92 2.42 7.03 9.07 -39.22%
DY 3.67 3.61 3.19 1.48 2.78 3.64 3.92 -4.30%
P/NAPS 0.28 0.29 0.35 0.32 0.34 0.26 0.26 5.06%

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