[PRKCORP] QoQ TTM Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
TTM Result
Revenue	104,818	118,748	127,811	126,157	138,705	124,289	112,516	-4.61%
YoY %	-11.73%	-7.09%	1.31%	-9.05%	11.60%	10.46%	-	-
Horiz. %	93.16%	105.54%	113.59%	112.12%	123.28%	110.46%	100.00%	-
PBT	17,927	17,843	14,236	12,149	12,091	13,505	15,718	9.15%
YoY %	0.47%	25.34%	17.18%	0.48%	-10.47%	-14.08%	-	-
Horiz. %	114.05%	113.52%	90.57%	77.29%	76.92%	85.92%	100.00%	-
Tax	-10,746	-11,965	-11,759	-10,081	-8,699	-9,704	-10,825	-0.48%
YoY %	10.19%	-1.75%	-16.65%	-15.89%	10.36%	10.36%	-	-
Horiz. %	99.27%	110.53%	108.63%	93.13%	80.36%	89.64%	100.00%	-
NP	7,181	5,878	2,477	2,068	3,392	3,801	4,893	29.11%
YoY %	22.17%	137.30%	19.78%	-39.03%	-10.76%	-22.32%	-	-
Horiz. %	146.76%	120.13%	50.62%	42.26%	69.32%	77.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,533	4,409	2,477	2,068	3,392	3,801	4,893	-4.96%
YoY %	2.81%	78.00%	19.78%	-39.03%	-10.76%	-22.32%	-	-
Horiz. %	92.64%	90.11%	50.62%	42.26%	69.32%	77.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	59.94%	67.06%	82.60%	82.98%	71.95%	71.85%	68.87%	-
YoY %	-10.62%	-18.81%	-0.46%	15.33%	0.14%	4.33%	-	-
Horiz. %	87.03%	97.37%	119.94%	120.49%	104.47%	104.33%	100.00%	-
Total Cost	97,637	112,870	125,334	124,089	135,313	120,488	107,623	-6.28%
YoY %	-13.50%	-9.94%	1.00%	-8.29%	12.30%	11.95%	-	-
Horiz. %	90.72%	104.88%	116.46%	115.30%	125.73%	111.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	316,181	314,541	313,592	311,999	313,440	313,540	310,999	1.10%
YoY %	0.52%	0.30%	0.51%	-0.46%	-0.03%	0.82%	-	-
Horiz. %	101.67%	101.14%	100.83%	100.32%	100.78%	100.82%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	1,999	1,999	1,999	1,999	1,851	3,248	3,248	-27.62%
YoY %	0.00%	0.00%	0.00%	8.00%	-43.01%	0.00%	-	-
Horiz. %	61.55%	61.55%	61.55%	61.55%	56.99%	100.00%	100.00%	-
Div Payout %	44.12%	45.36%	80.74%	96.71%	54.57%	85.47%	66.40%	-
YoY %	-2.73%	-43.82%	-16.51%	77.22%	-36.15%	28.72%	-	-
Horiz. %	66.45%	68.31%	121.60%	145.65%	82.18%	128.72%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	316,181	314,541	313,592	311,999	313,440	313,540	310,999	1.10%
YoY %	0.52%	0.30%	0.51%	-0.46%	-0.03%	0.82%	-	-
Horiz. %	101.67%	101.14%	100.83%	100.32%	100.78%	100.82%	100.00%	-
NOSH	99,741	99,854	99,870	99,999	100,140	100,493	99,999	-0.17%
YoY %	-0.11%	-0.02%	-0.13%	-0.14%	-0.35%	0.49%	-	-
Horiz. %	99.74%	99.85%	99.87%	100.00%	100.14%	100.49%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	6.85%	4.95%	1.94%	1.64%	2.45%	3.06%	4.35%	-
YoY %	38.38%	155.15%	18.29%	-33.06%	-19.93%	-29.66%	-	-
Horiz. %	157.47%	113.79%	44.60%	37.70%	56.32%	70.34%	100.00%	-
ROE	1.43%	1.40%	0.79%	0.66%	1.08%	1.21%	1.57%	-
YoY %	2.14%	77.22%	19.70%	-38.89%	-10.74%	-22.93%	-	-
Horiz. %	91.08%	89.17%	50.32%	42.04%	68.79%	77.07%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	105.09	118.92	127.98	126.16	138.51	123.68	112.52	-4.44%
YoY %	-11.63%	-7.08%	1.44%	-8.92%	11.99%	9.92%	-	-
Horiz. %	93.40%	105.69%	113.74%	112.12%	123.10%	109.92%	100.00%	-
EPS	4.54	4.42	2.48	2.07	3.39	3.78	4.89	-4.82%
YoY %	2.71%	78.23%	19.81%	-38.94%	-10.32%	-22.70%	-	-
Horiz. %	92.84%	90.39%	50.72%	42.33%	69.33%	77.30%	100.00%	-
DPS	2.00	2.00	2.00	2.00	1.85	3.23	3.25	-27.62%
YoY %	0.00%	0.00%	0.00%	8.11%	-42.72%	-0.62%	-	-
Horiz. %	61.54%	61.54%	61.54%	61.54%	56.92%	99.38%	100.00%	-
NAPS	3.17	3.15	3.14	3.12	3.13	3.12	3.11	1.28%
YoY %	0.63%	0.32%	0.64%	-0.32%	0.32%	0.32%	-	-
Horiz. %	101.93%	101.29%	100.96%	100.32%	100.64%	100.32%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 99,999
RPS	103.67	117.44	126.41	124.77	137.18	122.92	111.28	-4.60%
YoY %	-11.73%	-7.10%	1.31%	-9.05%	11.60%	10.46%	-	-
Horiz. %	93.16%	105.54%	113.60%	112.12%	123.27%	110.46%	100.00%	-
EPS	4.48	4.36	2.45	2.05	3.35	3.76	4.84	-5.01%
YoY %	2.75%	77.96%	19.51%	-38.81%	-10.90%	-22.31%	-	-
Horiz. %	92.56%	90.08%	50.62%	42.36%	69.21%	77.69%	100.00%	-
DPS	1.98	1.98	1.98	1.98	1.83	3.21	3.21	-27.51%
YoY %	0.00%	0.00%	0.00%	8.20%	-42.99%	0.00%	-	-
Horiz. %	61.68%	61.68%	61.68%	61.68%	57.01%	100.00%	100.00%	-
NAPS	3.1271	3.1109	3.1015	3.0857	3.10	3.101	3.0758	1.10%
YoY %	0.52%	0.30%	0.51%	-0.46%	-0.03%	0.82%	-	-
Horiz. %	101.67%	101.14%	100.84%	100.32%	100.79%	100.82%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	0.55	0.65	0.78	0.86	0.77	0.95	1.20	-
P/RPS	0.52	0.55	0.61	0.68	0.56	0.77	1.07	-38.15%
YoY %	-5.45%	-9.84%	-10.29%	21.43%	-27.27%	-28.04%	-	-
Horiz. %	48.60%	51.40%	57.01%	63.55%	52.34%	71.96%	100.00%	-
P/EPS	12.10	14.72	31.45	41.59	22.73	25.12	24.52	-37.52%
YoY %	-17.80%	-53.20%	-24.38%	82.97%	-9.51%	2.45%	-	-
Horiz. %	49.35%	60.03%	128.26%	169.62%	92.70%	102.45%	100.00%	-
EY	8.26	6.79	3.18	2.40	4.40	3.98	4.08	59.96%
YoY %	21.65%	113.52%	32.50%	-45.45%	10.55%	-2.45%	-	-
Horiz. %	202.45%	166.42%	77.94%	58.82%	107.84%	97.55%	100.00%	-
DY	3.64	3.08	2.56	2.33	2.40	3.40	2.71	21.71%
YoY %	18.18%	20.31%	9.87%	-2.92%	-29.41%	25.46%	-	-
Horiz. %	134.32%	113.65%	94.46%	85.98%	88.56%	125.46%	100.00%	-
P/NAPS	0.17	0.21	0.25	0.28	0.25	0.30	0.39	-42.48%
YoY %	-19.05%	-16.00%	-10.71%	12.00%	-16.67%	-23.08%	-	-
Horiz. %	43.59%	53.85%	64.10%	71.79%	64.10%	76.92%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	29/11/05	25/08/05	26/05/05	28/02/05	30/11/04	25/08/04	27/05/04	-
Price	0.55	0.52	0.61	0.76	0.90	0.88	0.90	-
P/RPS	0.52	0.44	0.48	0.60	0.65	0.71	0.80	-24.94%
YoY %	18.18%	-8.33%	-20.00%	-7.69%	-8.45%	-11.25%	-	-
Horiz. %	65.00%	55.00%	60.00%	75.00%	81.25%	88.75%	100.00%	-
P/EPS	12.10	11.78	24.59	36.75	26.57	23.27	18.39	-24.33%
YoY %	2.72%	-52.09%	-33.09%	38.31%	14.18%	26.54%	-	-
Horiz. %	65.80%	64.06%	133.71%	199.84%	144.48%	126.54%	100.00%	-
EY	8.26	8.49	4.07	2.72	3.76	4.30	5.44	32.07%
YoY %	-2.71%	108.60%	49.63%	-27.66%	-12.56%	-20.96%	-	-
Horiz. %	151.84%	156.07%	74.82%	50.00%	69.12%	79.04%	100.00%	-
DY	3.64	3.85	3.28	2.63	2.05	3.67	3.61	0.55%
YoY %	-5.45%	17.38%	24.71%	28.29%	-44.14%	1.66%	-	-
Horiz. %	100.83%	106.65%	90.86%	72.85%	56.79%	101.66%	100.00%	-
P/NAPS	0.17	0.17	0.19	0.24	0.29	0.28	0.29	-29.93%
YoY %	0.00%	-10.53%	-20.83%	-17.24%	3.57%	-3.45%	-	-
Horiz. %	58.62%	58.62%	65.52%	82.76%	100.00%	96.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos