[PRKCORP] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 83.84%
YoY- -62.29%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 87,682 126,157 106,920 175,251 179,829 176,574 186,064 0.80%
PBT 15,284 12,149 9,869 23,361 29,863 12,923 31,729 0.77%
Tax -6,078 -10,081 -7,763 -15,831 -9,897 -9,890 -6,201 0.02%
NP 9,206 2,068 2,106 7,530 19,966 3,033 25,528 1.09%
-
NP to SH 4,169 2,068 2,106 7,530 19,966 3,033 25,528 1.94%
-
Tax Rate 39.77% 82.98% 78.66% 67.77% 33.14% 76.53% 19.54% -
Total Cost 78,476 124,089 104,814 167,721 159,863 173,541 160,536 0.76%
-
Net Worth 340,662 403,211 284,636 293,921 286,328 264,649 261,089 -0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,998 1,996 1,836 1,399 1,400 1,400 - -100.00%
Div Payout % 47.93% 96.52% 87.20% 18.59% 7.01% 46.17% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 340,662 403,211 284,636 293,921 286,328 264,649 261,089 -0.28%
NOSH 99,900 99,804 91,818 69,981 70,007 70,012 69,997 -0.37%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.50% 1.64% 1.97% 4.30% 11.10% 1.72% 13.72% -
ROE 1.22% 0.51% 0.74% 2.56% 6.97% 1.15% 9.78% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 87.77 126.40 116.45 250.43 256.87 252.20 265.82 1.18%
EPS 4.17 2.07 2.30 8.37 28.52 4.33 36.47 2.33%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 0.00 -100.00%
NAPS 3.41 4.04 3.10 4.20 4.09 3.78 3.73 0.09%
Adjusted Per Share Value based on latest NOSH - 69,974
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 86.72 124.77 105.75 173.33 177.85 174.63 184.02 0.80%
EPS 4.12 2.05 2.08 7.45 19.75 3.00 25.25 1.94%
DPS 1.98 1.97 1.82 1.38 1.38 1.38 0.00 -100.00%
NAPS 3.3692 3.9878 2.8151 2.9069 2.8318 2.6174 2.5822 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.50 0.86 1.16 1.09 1.37 1.40 0.00 -
P/RPS 0.57 0.68 1.00 0.44 0.53 0.56 0.00 -100.00%
P/EPS 11.98 41.50 50.57 10.13 4.80 32.32 0.00 -100.00%
EY 8.35 2.41 1.98 9.87 20.82 3.09 0.00 -100.00%
DY 4.00 2.33 1.72 1.83 1.46 1.43 0.00 -100.00%
P/NAPS 0.15 0.21 0.37 0.26 0.33 0.37 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 25/02/03 27/02/02 28/02/01 29/02/00 -
Price 0.60 0.76 1.10 1.02 1.30 1.45 4.02 -
P/RPS 0.68 0.60 0.94 0.41 0.51 0.57 1.51 0.85%
P/EPS 14.38 36.68 47.96 9.48 4.56 33.47 11.02 -0.28%
EY 6.96 2.73 2.09 10.55 21.94 2.99 9.07 0.28%
DY 3.33 2.63 1.82 1.96 1.54 1.38 0.00 -100.00%
P/NAPS 0.18 0.19 0.35 0.24 0.32 0.38 1.08 1.92%

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