[PRKCORP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -65.62%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 138,705 124,289 112,516 112,574 133,715 152,484 170,927 -12.96%
PBT 12,091 13,505 15,718 11,908 22,240 17,163 20,167 -28.83%
Tax -8,699 -9,704 -10,825 -9,989 -16,659 -14,717 -14,748 -29.59%
NP 3,392 3,801 4,893 1,919 5,581 2,446 5,419 -26.76%
-
NP to SH 3,392 3,801 4,893 1,919 5,581 2,446 5,419 -26.76%
-
Tax Rate 71.95% 71.85% 68.87% 83.88% 74.91% 85.75% 73.13% -
Total Cost 135,313 120,488 107,623 110,655 128,134 150,038 165,508 -12.53%
-
Net Worth 313,440 313,540 310,999 286,930 294,217 294,308 291,534 4.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,851 3,248 3,248 3,248 1,399 2,801 2,801 -24.07%
Div Payout % 54.57% 85.47% 66.40% 169.30% 25.08% 114.54% 51.70% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 313,440 313,540 310,999 286,930 294,217 294,308 291,534 4.93%
NOSH 100,140 100,493 99,999 92,558 69,885 70,073 70,080 26.78%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.45% 3.06% 4.35% 1.70% 4.17% 1.60% 3.17% -
ROE 1.08% 1.21% 1.57% 0.67% 1.90% 0.83% 1.86% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 138.51 123.68 112.52 121.63 191.33 217.61 243.90 -31.35%
EPS 3.39 3.78 4.89 2.07 7.99 3.49 7.73 -42.19%
DPS 1.85 3.23 3.25 3.51 2.00 4.00 4.00 -40.11%
NAPS 3.13 3.12 3.11 3.10 4.21 4.20 4.16 -17.23%
Adjusted Per Share Value based on latest NOSH - 92,558
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 137.18 122.92 111.28 111.34 132.25 150.81 169.05 -12.96%
EPS 3.35 3.76 4.84 1.90 5.52 2.42 5.36 -26.83%
DPS 1.83 3.21 3.21 3.21 1.38 2.77 2.77 -24.08%
NAPS 3.10 3.101 3.0758 2.8378 2.9098 2.9107 2.8833 4.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.77 0.95 1.20 1.16 1.40 1.20 1.03 -
P/RPS 0.56 0.77 1.07 0.95 0.73 0.55 0.42 21.07%
P/EPS 22.73 25.12 24.52 55.95 17.53 34.38 13.32 42.66%
EY 4.40 3.98 4.08 1.79 5.70 2.91 7.51 -29.91%
DY 2.40 3.40 2.71 3.03 1.43 3.33 3.88 -27.33%
P/NAPS 0.25 0.30 0.39 0.37 0.33 0.29 0.25 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 25/08/04 27/05/04 27/02/04 18/11/03 27/08/03 27/05/03 -
Price 0.90 0.88 0.90 1.10 1.35 1.44 1.10 -
P/RPS 0.65 0.71 0.80 0.90 0.71 0.66 0.45 27.69%
P/EPS 26.57 23.27 18.39 53.06 16.90 41.25 14.23 51.45%
EY 3.76 4.30 5.44 1.88 5.92 2.42 7.03 -34.03%
DY 2.05 3.67 3.61 3.19 1.48 2.78 3.64 -31.73%
P/NAPS 0.29 0.28 0.29 0.35 0.32 0.34 0.26 7.53%

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