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

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
TTM Result
Revenue	109,855	134,725	97,160	104,818	138,705	133,715	166,006	-6.64%
YoY %	-18.46%	38.66%	-7.31%	-24.43%	3.73%	-19.45%	-	-
Horiz. %	66.18%	81.16%	58.53%	63.14%	83.55%	80.55%	100.00%	-
PBT	29,980	41,892	32,810	17,927	12,091	22,240	19,447	7.47%
YoY %	-28.44%	27.68%	83.02%	48.27%	-45.63%	14.36%	-	-
Horiz. %	154.16%	215.42%	168.71%	92.18%	62.17%	114.36%	100.00%	-
Tax	-9,059	-7,234	-13,765	-10,746	-8,699	-16,659	-11,146	-3.39%
YoY %	-25.23%	47.45%	-28.09%	-23.53%	47.78%	-49.46%	-	-
Horiz. %	81.28%	64.90%	123.50%	96.41%	78.05%	149.46%	100.00%	-
NP	20,921	34,658	19,045	7,181	3,392	5,581	8,301	16.64%
YoY %	-39.64%	81.98%	165.21%	111.70%	-39.22%	-32.77%	-	-
Horiz. %	252.03%	417.52%	229.43%	86.51%	40.86%	67.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,080	22,508	8,943	4,533	3,392	5,581	8,301	3.28%
YoY %	-55.22%	151.68%	97.29%	33.64%	-39.22%	-32.77%	-	-
Horiz. %	121.43%	271.15%	107.73%	54.61%	40.86%	67.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.22%	17.27%	41.95%	59.94%	71.95%	74.91%	57.31%	-
YoY %	74.99%	-58.83%	-30.01%	-16.69%	-3.95%	30.71%	-	-
Horiz. %	52.73%	30.13%	73.20%	104.59%	125.55%	130.71%	100.00%	-
Total Cost	88,934	100,067	78,115	97,637	135,313	128,134	157,705	-9.09%
YoY %	-11.13%	28.10%	-19.99%	-27.84%	5.60%	-18.75%	-	-
Horiz. %	56.39%	63.45%	49.53%	61.91%	85.80%	81.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	378,674	369,879	349,327	316,181	313,440	294,217	289,544	4.57%
YoY %	2.38%	5.88%	10.48%	0.87%	6.53%	1.61%	-	-
Horiz. %	130.78%	127.75%	120.65%	109.20%	108.25%	101.61%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Dividend
Div	2,495	2,499	1,990	1,999	1,851	1,399	2,801	-1.90%
YoY %	-0.16%	25.58%	-0.45%	8.00%	32.31%	-50.05%	-	-
Horiz. %	89.08%	89.22%	71.05%	71.37%	66.08%	49.95%	100.00%	-
Div Payout %	24.76%	11.11%	22.26%	44.12%	54.57%	25.08%	33.75%	-
YoY %	122.86%	-50.09%	-49.55%	-19.15%	117.58%	-25.69%	-	-
Horiz. %	73.36%	32.92%	65.96%	130.73%	161.69%	74.31%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Equity
Net Worth	378,674	369,879	349,327	316,181	313,440	294,217	289,544	4.57%
YoY %	2.38%	5.88%	10.48%	0.87%	6.53%	1.61%	-	-
Horiz. %	130.78%	127.75%	120.65%	109.20%	108.25%	101.61%	100.00%	-
NOSH	100,178	99,967	100,093	99,741	100,140	69,885	70,107	6.12%
YoY %	0.21%	-0.13%	0.35%	-0.40%	43.29%	-0.32%	-	-
Horiz. %	142.89%	142.59%	142.77%	142.27%	142.84%	99.68%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Ratio Analysis
NP Margin	19.04%	25.72%	19.60%	6.85%	2.45%	4.17%	5.00%	-
YoY %	-25.97%	31.22%	186.13%	179.59%	-41.25%	-16.60%	-	-
Horiz. %	380.80%	514.40%	392.00%	137.00%	49.00%	83.40%	100.00%	-
ROE	2.66%	6.09%	2.56%	1.43%	1.08%	1.90%	2.87%	-
YoY %	-56.32%	137.89%	79.02%	32.41%	-43.16%	-33.80%	-	-
Horiz. %	92.68%	212.20%	89.20%	49.83%	37.63%	66.20%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Per Share
RPS	109.66	134.77	97.07	105.09	138.51	191.33	236.79	-12.03%
YoY %	-18.63%	38.84%	-7.63%	-24.13%	-27.61%	-19.20%	-	-
Horiz. %	46.31%	56.92%	40.99%	44.38%	58.49%	80.80%	100.00%	-
EPS	10.06	22.52	8.93	4.54	3.39	7.99	11.84	-2.67%
YoY %	-55.33%	152.18%	96.70%	33.92%	-57.57%	-32.52%	-	-
Horiz. %	84.97%	190.20%	75.42%	38.34%	28.63%	67.48%	100.00%	-
DPS	2.50	2.50	2.00	2.00	1.85	2.00	4.00	-7.52%
YoY %	0.00%	25.00%	0.00%	8.11%	-7.50%	-50.00%	-	-
Horiz. %	62.50%	62.50%	50.00%	50.00%	46.25%	50.00%	100.00%	-
NAPS	3.78	3.70	3.49	3.17	3.13	4.21	4.13	-1.46%
YoY %	2.16%	6.02%	10.09%	1.28%	-25.65%	1.94%	-	-
Horiz. %	91.53%	89.59%	84.50%	76.76%	75.79%	101.94%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 99,741
RPS	109.86	134.73	97.16	104.82	138.71	133.72	166.01	-6.64%
YoY %	-18.46%	38.67%	-7.31%	-24.43%	3.73%	-19.45%	-	-
Horiz. %	66.18%	81.16%	58.53%	63.14%	83.56%	80.55%	100.00%	-
EPS	10.08	22.51	8.94	4.53	3.39	5.58	8.30	3.28%
YoY %	-55.22%	151.79%	97.35%	33.63%	-39.25%	-32.77%	-	-
Horiz. %	121.45%	271.20%	107.71%	54.58%	40.84%	67.23%	100.00%	-
DPS	2.50	2.50	1.99	2.00	1.85	1.40	2.80	-1.86%
YoY %	0.00%	25.63%	-0.50%	8.11%	32.14%	-50.00%	-	-
Horiz. %	89.29%	89.29%	71.07%	71.43%	66.07%	50.00%	100.00%	-
NAPS	3.7868	3.6988	3.4933	3.1618	3.1344	2.9422	2.8954	4.57%
YoY %	2.38%	5.88%	10.48%	0.87%	6.53%	1.62%	-	-
Horiz. %	130.79%	127.75%	120.65%	109.20%	108.25%	101.62%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	-
Price	0.63	1.30	0.64	0.55	0.77	1.40	1.15	-
P/RPS	0.57	0.96	0.66	0.52	0.56	0.73	0.49	2.55%
YoY %	-40.62%	45.45%	26.92%	-7.14%	-23.29%	48.98%	-	-
Horiz. %	116.33%	195.92%	134.69%	106.12%	114.29%	148.98%	100.00%	-
P/EPS	6.26	5.77	7.16	12.10	22.73	17.53	9.71	-7.04%
YoY %	8.49%	-19.41%	-40.83%	-46.77%	29.66%	80.54%	-	-
Horiz. %	64.47%	59.42%	73.74%	124.61%	234.09%	180.54%	100.00%	-
EY	15.97	17.32	13.96	8.26	4.40	5.70	10.30	7.57%
YoY %	-7.79%	24.07%	69.01%	87.73%	-22.81%	-44.66%	-	-
Horiz. %	155.05%	168.16%	135.53%	80.19%	42.72%	55.34%	100.00%	-
DY	3.97	1.92	3.13	3.64	2.40	1.43	3.48	2.21%
YoY %	106.77%	-38.66%	-14.01%	51.67%	67.83%	-58.91%	-	-
Horiz. %	114.08%	55.17%	89.94%	104.60%	68.97%	41.09%	100.00%	-
P/NAPS	0.17	0.35	0.18	0.17	0.25	0.33	0.28	-7.97%
YoY %	-51.43%	94.44%	5.88%	-32.00%	-24.24%	17.86%	-	-
Horiz. %	60.71%	125.00%	64.29%	60.71%	89.29%	117.86%	100.00%	-

	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	28/11/07	29/11/06	29/11/05	30/11/04	18/11/03	27/11/02	-
Price	0.54	1.35	0.65	0.55	0.90	1.35	1.05	-
P/RPS	0.49	1.00	0.67	0.52	0.65	0.71	0.44	1.80%
YoY %	-51.00%	49.25%	28.85%	-20.00%	-8.45%	61.36%	-	-
Horiz. %	111.36%	227.27%	152.27%	118.18%	147.73%	161.36%	100.00%	-
P/EPS	5.37	6.00	7.28	12.10	26.57	16.90	8.87	-8.01%
YoY %	-10.50%	-17.58%	-39.83%	-54.46%	57.22%	90.53%	-	-
Horiz. %	60.54%	67.64%	82.07%	136.41%	299.55%	190.53%	100.00%	-
EY	18.63	16.68	13.75	8.26	3.76	5.92	11.28	8.71%
YoY %	11.69%	21.31%	66.46%	119.68%	-36.49%	-47.52%	-	-
Horiz. %	165.16%	147.87%	121.90%	73.23%	33.33%	52.48%	100.00%	-
DY	4.63	1.85	3.08	3.64	2.05	1.48	3.81	3.29%
YoY %	150.27%	-39.94%	-15.38%	77.56%	38.51%	-61.15%	-	-
Horiz. %	121.52%	48.56%	80.84%	95.54%	53.81%	38.85%	100.00%	-
P/NAPS	0.14	0.36	0.19	0.17	0.29	0.32	0.25	-9.20%
YoY %	-61.11%	89.47%	11.76%	-41.38%	-9.38%	28.00%	-	-
Horiz. %	56.00%	144.00%	76.00%	68.00%	116.00%	128.00%	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