[PRKCORP] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -10.76%
YoY- -39.22%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 118,748 127,811 126,157 138,705 124,289 112,516 112,574 3.62%
PBT 17,843 14,236 12,149 12,091 13,505 15,718 11,908 30.97%
Tax -11,965 -11,759 -10,081 -8,699 -9,704 -10,825 -9,989 12.79%
NP 5,878 2,477 2,068 3,392 3,801 4,893 1,919 111.05%
-
NP to SH 4,409 2,477 2,068 3,392 3,801 4,893 1,919 74.20%
-
Tax Rate 67.06% 82.60% 82.98% 71.95% 71.85% 68.87% 83.88% -
Total Cost 112,870 125,334 124,089 135,313 120,488 107,623 110,655 1.33%
-
Net Worth 314,541 313,592 311,999 313,440 313,540 310,999 286,930 6.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 1,999 1,999 1,999 1,851 3,248 3,248 3,248 -27.66%
Div Payout % 45.36% 80.74% 96.71% 54.57% 85.47% 66.40% 169.30% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 314,541 313,592 311,999 313,440 313,540 310,999 286,930 6.32%
NOSH 99,854 99,870 99,999 100,140 100,493 99,999 92,558 5.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.95% 1.94% 1.64% 2.45% 3.06% 4.35% 1.70% -
ROE 1.40% 0.79% 0.66% 1.08% 1.21% 1.57% 0.67% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 118.92 127.98 126.16 138.51 123.68 112.52 121.63 -1.49%
EPS 4.42 2.48 2.07 3.39 3.78 4.89 2.07 65.89%
DPS 2.00 2.00 2.00 1.85 3.23 3.25 3.51 -31.29%
NAPS 3.15 3.14 3.12 3.13 3.12 3.11 3.10 1.07%
Adjusted Per Share Value based on latest NOSH - 100,140
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 117.44 126.41 124.77 137.18 122.92 111.28 111.34 3.62%
EPS 4.36 2.45 2.05 3.35 3.76 4.84 1.90 74.06%
DPS 1.98 1.98 1.98 1.83 3.21 3.21 3.21 -27.55%
NAPS 3.1109 3.1015 3.0857 3.10 3.101 3.0758 2.8378 6.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.78 0.86 0.77 0.95 1.20 1.16 -
P/RPS 0.55 0.61 0.68 0.56 0.77 1.07 0.95 -30.55%
P/EPS 14.72 31.45 41.59 22.73 25.12 24.52 55.95 -58.97%
EY 6.79 3.18 2.40 4.40 3.98 4.08 1.79 143.42%
DY 3.08 2.56 2.33 2.40 3.40 2.71 3.03 1.09%
P/NAPS 0.21 0.25 0.28 0.25 0.30 0.39 0.37 -31.47%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 30/11/04 25/08/04 27/05/04 27/02/04 -
Price 0.52 0.61 0.76 0.90 0.88 0.90 1.10 -
P/RPS 0.44 0.48 0.60 0.65 0.71 0.80 0.90 -37.96%
P/EPS 11.78 24.59 36.75 26.57 23.27 18.39 53.06 -63.36%
EY 8.49 4.07 2.72 3.76 4.30 5.44 1.88 173.46%
DY 3.85 3.28 2.63 2.05 3.67 3.61 3.19 13.36%
P/NAPS 0.17 0.19 0.24 0.29 0.28 0.29 0.35 -38.23%

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