[PRKCORP] YoY Cumulative Quarter 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- 87.53%
YoY- -72.03%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 134,657 87,682 126,157 106,920 175,251 179,829 176,574 -4.41%
PBT 43,020 15,284 12,149 9,869 23,361 29,863 12,923 22.18%
Tax -10,668 -6,078 -10,081 -7,763 -15,831 -9,897 -9,890 1.26%
NP 32,352 9,206 2,068 2,106 7,530 19,966 3,033 48.34%
-
NP to SH 19,580 4,169 2,068 2,106 7,530 19,966 3,033 36.43%
-
Tax Rate 24.80% 39.77% 82.98% 78.66% 67.77% 33.14% 76.53% -
Total Cost 102,305 78,476 124,089 104,814 167,721 159,863 173,541 -8.42%
-
Net Worth 359,061 340,662 403,211 284,636 293,921 286,328 264,649 5.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 2,500 1,998 1,996 1,836 1,399 1,400 1,400 10.14%
Div Payout % 12.77% 47.93% 96.52% 87.20% 18.59% 7.01% 46.17% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 359,061 340,662 403,211 284,636 293,921 286,328 264,649 5.21%
NOSH 100,014 99,900 99,804 91,818 69,981 70,007 70,012 6.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 24.03% 10.50% 1.64% 1.97% 4.30% 11.10% 1.72% -
ROE 5.45% 1.22% 0.51% 0.74% 2.56% 6.97% 1.15% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.64 87.77 126.40 116.45 250.43 256.87 252.20 -9.92%
EPS 19.58 4.17 2.07 2.30 8.37 28.52 4.33 28.57%
DPS 2.50 2.00 2.00 2.00 2.00 2.00 2.00 3.78%
NAPS 3.5901 3.41 4.04 3.10 4.20 4.09 3.78 -0.85%
Adjusted Per Share Value based on latest NOSH - 92,558
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 134.66 87.68 126.16 106.92 175.25 179.83 176.57 -4.41%
EPS 19.58 4.17 2.07 2.11 7.53 19.97 3.03 36.45%
DPS 2.50 2.00 2.00 1.84 1.40 1.40 1.40 10.14%
NAPS 3.5906 3.4066 4.0321 2.8464 2.9392 2.8633 2.6465 5.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.81 0.50 0.86 1.16 1.09 1.37 1.40 -
P/RPS 0.60 0.57 0.68 1.00 0.44 0.53 0.56 1.15%
P/EPS 4.14 11.98 41.50 50.57 10.13 4.80 32.32 -28.98%
EY 24.17 8.35 2.41 1.98 9.87 20.82 3.09 40.86%
DY 3.09 4.00 2.33 1.72 1.83 1.46 1.43 13.69%
P/NAPS 0.23 0.15 0.21 0.37 0.26 0.33 0.37 -7.61%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 25/02/03 27/02/02 28/02/01 -
Price 0.88 0.60 0.76 1.10 1.02 1.30 1.45 -
P/RPS 0.65 0.68 0.60 0.94 0.41 0.51 0.57 2.21%
P/EPS 4.50 14.38 36.68 47.96 9.48 4.56 33.47 -28.41%
EY 22.25 6.96 2.73 2.09 10.55 21.94 2.99 39.70%
DY 2.84 3.33 2.63 1.82 1.96 1.54 1.38 12.77%
P/NAPS 0.25 0.18 0.19 0.35 0.24 0.32 0.38 -6.73%

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