[PRKCORP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PRKCORP] PERAK CORPORATION BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 8.64%
YoY- 36.24%
Quarter Report
Latest QR
Upcoming QR
PRKCORP's Result
PRKCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 153,402 100,582 98,537 90,928 109,855 134,725 97,160 7.90%
PBT 74,082 46,729 40,655 36,314 29,980 41,892 32,810 14.52%
Tax -17,554 -14,937 -12,069 -10,832 -9,059 -7,234 -13,765 4.13%
NP 56,528 31,792 28,586 25,482 20,921 34,658 19,045 19.86%
-
NP to SH 36,195 19,999 14,505 13,733 10,080 22,508 8,943 26.21%
-
Tax Rate 23.70% 31.97% 29.69% 29.83% 30.22% 17.27% 41.95% -
Total Cost 96,874 68,790 69,951 65,446 88,934 100,067 78,115 3.64%
-
Net Worth 453,000 412,231 402,667 389,532 378,674 369,879 349,327 4.42%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,249 1,877 1,883 1,882 2,495 2,499 1,990 2.05%
Div Payout % 6.21% 9.39% 12.98% 13.71% 24.76% 11.11% 22.26% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 453,000 412,231 402,667 389,532 378,674 369,879 349,327 4.42%
NOSH 100,000 100,056 99,917 99,880 100,178 99,967 100,093 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 36.85% 31.61% 29.01% 28.02% 19.04% 25.72% 19.60% -
ROE 7.99% 4.85% 3.60% 3.53% 2.66% 6.09% 2.56% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.40 100.53 98.62 91.04 109.66 134.77 97.07 7.91%
EPS 36.20 19.99 14.52 13.75 10.06 22.52 8.93 26.24%
DPS 2.25 1.88 1.88 1.88 2.50 2.50 2.00 1.98%
NAPS 4.53 4.12 4.03 3.90 3.78 3.70 3.49 4.43%
Adjusted Per Share Value based on latest NOSH - 99,880
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 151.72 99.48 97.45 89.93 108.65 133.24 96.09 7.90%
EPS 35.80 19.78 14.35 13.58 9.97 22.26 8.84 26.22%
DPS 2.22 1.86 1.86 1.86 2.47 2.47 1.97 2.00%
NAPS 4.4802 4.077 3.9824 3.8525 3.7451 3.6581 3.4549 4.42%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.34 1.14 1.17 0.89 0.63 1.30 0.64 -
P/RPS 0.87 1.13 1.19 0.98 0.57 0.96 0.66 4.70%
P/EPS 3.70 5.70 8.06 6.47 6.26 5.77 7.16 -10.41%
EY 27.01 17.53 12.41 15.45 15.97 17.32 13.96 11.61%
DY 1.68 1.65 1.61 2.11 3.97 1.92 3.13 -9.84%
P/NAPS 0.30 0.28 0.29 0.23 0.17 0.35 0.18 8.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 24/11/10 25/11/09 26/11/08 28/11/07 29/11/06 -
Price 1.25 1.11 1.38 0.82 0.54 1.35 0.65 -
P/RPS 0.81 1.10 1.40 0.90 0.49 1.00 0.67 3.21%
P/EPS 3.45 5.55 9.51 5.96 5.37 6.00 7.28 -11.69%
EY 28.96 18.01 10.52 16.77 18.63 16.68 13.75 13.20%
DY 1.80 1.69 1.36 2.29 4.63 1.85 3.08 -8.55%
P/NAPS 0.28 0.27 0.34 0.21 0.14 0.36 0.19 6.66%

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