[PRKCORP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.81%
YoY- 33.64%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,337 91,324 87,682 104,818 118,748 127,811 126,157 -20.60%
PBT 25,635 20,378 15,455 17,927 17,843 14,236 12,149 64.73%
Tax -9,484 -7,506 -8,190 -10,746 -11,965 -11,759 -10,081 -3.99%
NP 16,151 12,872 7,265 7,181 5,878 2,477 2,068 295.12%
-
NP to SH 7,286 6,434 4,169 4,533 4,409 2,477 2,068 132.07%
-
Tax Rate 37.00% 36.83% 52.99% 59.94% 67.06% 82.60% 82.98% -
Total Cost 73,186 78,452 80,417 97,637 112,870 125,334 124,089 -29.73%
-
Net Worth 346,807 344,454 405,024 316,181 314,541 313,592 311,999 7.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,990 1,990 1,990 1,999 1,999 1,999 1,999 -0.30%
Div Payout % 27.32% 30.93% 47.74% 44.12% 45.36% 80.74% 96.71% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 346,807 344,454 405,024 316,181 314,541 313,592 311,999 7.32%
NOSH 99,944 100,132 99,514 99,741 99,854 99,870 99,999 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 18.08% 14.09% 8.29% 6.85% 4.95% 1.94% 1.64% -
ROE 2.10% 1.87% 1.03% 1.43% 1.40% 0.79% 0.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 89.39 91.20 88.11 105.09 118.92 127.98 126.16 -20.57%
EPS 7.29 6.43 4.19 4.54 4.42 2.48 2.07 132.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 3.47 3.44 4.07 3.17 3.15 3.14 3.12 7.36%
Adjusted Per Share Value based on latest NOSH - 99,741
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 88.36 90.32 86.72 103.67 117.44 126.41 124.77 -20.59%
EPS 7.21 6.36 4.12 4.48 4.36 2.45 2.05 131.80%
DPS 1.97 1.97 1.97 1.98 1.98 1.98 1.98 -0.33%
NAPS 3.43 3.4067 4.0057 3.1271 3.1109 3.1015 3.0857 7.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.75 0.50 0.55 0.65 0.78 0.86 -
P/RPS 0.72 0.82 0.57 0.52 0.55 0.61 0.68 3.89%
P/EPS 8.78 11.67 11.94 12.10 14.72 31.45 41.59 -64.64%
EY 11.39 8.57 8.38 8.26 6.79 3.18 2.40 183.21%
DY 3.13 2.67 4.00 3.64 3.08 2.56 2.33 21.81%
P/NAPS 0.18 0.22 0.12 0.17 0.21 0.25 0.28 -25.57%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 13/06/06 28/02/06 29/11/05 25/08/05 26/05/05 28/02/05 -
Price 0.70 0.59 0.60 0.55 0.52 0.61 0.76 -
P/RPS 0.78 0.65 0.68 0.52 0.44 0.48 0.60 19.17%
P/EPS 9.60 9.18 14.32 12.10 11.78 24.59 36.75 -59.23%
EY 10.41 10.89 6.98 8.26 8.49 4.07 2.72 145.27%
DY 2.86 3.39 3.33 3.64 3.85 3.28 2.63 5.76%
P/NAPS 0.20 0.17 0.15 0.17 0.17 0.19 0.24 -11.47%

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