[PRKCORP] YoY TTM Result on 31-Mar-2004 [#1]

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	138,547	91,324	127,811	112,516	170,927	236,825	187,227	-4.89%
YoY %	51.71%	-28.55%	13.59%	-34.17%	-27.83%	26.49%	-	-
Horiz. %	74.00%	48.78%	68.27%	60.10%	91.29%	126.49%	100.00%	-
PBT	46,457	20,378	14,236	15,718	20,167	25,756	15,213	20.43%
YoY %	127.98%	43.14%	-9.43%	-22.06%	-21.70%	69.30%	-	-
Horiz. %	305.38%	133.95%	93.58%	103.32%	132.56%	169.30%	100.00%	-
Tax	-11,156	-7,506	-11,759	-10,825	-14,748	-14,944	-8,137	5.39%
YoY %	-48.63%	36.17%	-8.63%	26.60%	1.31%	-83.65%	-	-
Horiz. %	137.10%	92.25%	144.51%	133.03%	181.25%	183.65%	100.00%	-
NP	35,301	12,872	2,477	4,893	5,419	10,812	7,076	30.70%
YoY %	174.25%	419.66%	-49.38%	-9.71%	-49.88%	52.80%	-	-
Horiz. %	498.88%	181.91%	35.01%	69.15%	76.58%	152.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,271	6,434	2,477	4,893	5,419	10,812	5,167	27.55%
YoY %	246.15%	159.75%	-49.38%	-9.71%	-49.88%	109.25%	-	-
Horiz. %	431.02%	124.52%	47.94%	94.70%	104.88%	209.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.01%	36.83%	82.60%	68.87%	73.13%	58.02%	53.49%	-
YoY %	-34.81%	-55.41%	19.94%	-5.83%	26.04%	8.47%	-	-
Horiz. %	44.89%	68.85%	154.42%	128.75%	136.72%	108.47%	100.00%	-
Total Cost	103,246	78,452	125,334	107,623	165,508	226,013	180,151	-8.85%
YoY %	31.60%	-37.41%	16.46%	-34.97%	-26.77%	25.46%	-	-
Horiz. %	57.31%	43.55%	69.57%	59.74%	91.87%	125.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	364,681	344,454	313,592	310,999	291,534	283,318	266,622	5.35%
YoY %	5.87%	9.84%	0.83%	6.68%	2.90%	6.26%	-	-
Horiz. %	136.78%	129.19%	117.62%	116.64%	109.34%	106.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	2,499	1,990	1,999	3,248	2,801	1,399	1,403	10.09%
YoY %	25.58%	-0.45%	-38.45%	15.96%	100.21%	-0.29%	-	-
Horiz. %	178.12%	141.84%	142.48%	231.50%	199.64%	99.71%	100.00%	-
Div Payout %	11.22%	30.93%	80.74%	66.40%	51.70%	12.94%	27.16%	-
YoY %	-63.72%	-61.69%	21.60%	28.43%	299.54%	-52.36%	-	-
Horiz. %	41.31%	113.88%	297.28%	244.48%	190.35%	47.64%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	364,681	344,454	313,592	310,999	291,534	283,318	266,622	5.35%
YoY %	5.87%	9.84%	0.83%	6.68%	2.90%	6.26%	-	-
Horiz. %	136.78%	129.19%	117.62%	116.64%	109.34%	106.26%	100.00%	-
NOSH	99,912	100,132	99,870	99,999	70,080	69,955	70,163	6.06%
YoY %	-0.22%	0.26%	-0.13%	42.69%	0.18%	-0.30%	-	-
Horiz. %	142.40%	142.71%	142.34%	142.52%	99.88%	99.70%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	25.48%	14.09%	1.94%	4.35%	3.17%	4.57%	3.78%	-
YoY %	80.84%	626.29%	-55.40%	37.22%	-30.63%	20.90%	-	-
Horiz. %	674.07%	372.75%	51.32%	115.08%	83.86%	120.90%	100.00%	-
ROE	6.11%	1.87%	0.79%	1.57%	1.86%	3.82%	1.94%	-
YoY %	226.74%	136.71%	-49.68%	-15.59%	-51.31%	96.91%	-	-
Horiz. %	314.95%	96.39%	40.72%	80.93%	95.88%	196.91%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	138.67	91.20	127.98	112.52	243.90	338.54	266.84	-10.33%
YoY %	52.05%	-28.74%	13.74%	-53.87%	-27.96%	26.87%	-	-
Horiz. %	51.97%	34.18%	47.96%	42.17%	91.40%	126.87%	100.00%	-
EPS	22.29	6.43	2.48	4.89	7.73	15.46	7.36	20.27%
YoY %	246.66%	159.27%	-49.28%	-36.74%	-50.00%	110.05%	-	-
Horiz. %	302.85%	87.36%	33.70%	66.44%	105.03%	210.05%	100.00%	-
DPS	2.50	2.00	2.00	3.25	4.00	2.00	2.00	3.78%
YoY %	25.00%	0.00%	-38.46%	-18.75%	100.00%	0.00%	-	-
Horiz. %	125.00%	100.00%	100.00%	162.50%	200.00%	100.00%	100.00%	-
NAPS	3.65	3.44	3.14	3.11	4.16	4.05	3.80	-0.66%
YoY %	6.10%	9.55%	0.96%	-25.24%	2.72%	6.58%	-	-
Horiz. %	96.05%	90.53%	82.63%	81.84%	109.47%	106.58%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 99,999
RPS	137.02	90.32	126.41	111.28	169.05	234.22	185.17	-4.89%
YoY %	51.71%	-28.55%	13.60%	-34.17%	-27.82%	26.49%	-	-
Horiz. %	74.00%	48.78%	68.27%	60.10%	91.29%	126.49%	100.00%	-
EPS	22.03	6.36	2.45	4.84	5.36	10.69	5.11	27.56%
YoY %	246.38%	159.59%	-49.38%	-9.70%	-49.86%	109.20%	-	-
Horiz. %	431.12%	124.46%	47.95%	94.72%	104.89%	209.20%	100.00%	-
DPS	2.47	1.97	1.98	3.21	2.77	1.38	1.39	10.05%
YoY %	25.38%	-0.51%	-38.32%	15.88%	100.72%	-0.72%	-	-
Horiz. %	177.70%	141.73%	142.45%	230.94%	199.28%	99.28%	100.00%	-
NAPS	3.6067	3.4067	3.1015	3.0758	2.8833	2.8021	2.6369	5.35%
YoY %	5.87%	9.84%	0.84%	6.68%	2.90%	6.26%	-	-
Horiz. %	136.78%	129.19%	117.62%	116.64%	109.34%	106.26%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.98	0.75	0.78	1.20	1.03	1.55	1.10	-
P/RPS	0.71	0.82	0.61	1.07	0.42	0.46	0.41	9.57%
YoY %	-13.41%	34.43%	-42.99%	154.76%	-8.70%	12.20%	-	-
Horiz. %	173.17%	200.00%	148.78%	260.98%	102.44%	112.20%	100.00%	-
P/EPS	4.40	11.67	31.45	24.52	13.32	10.03	14.94	-18.42%
YoY %	-62.30%	-62.89%	28.26%	84.08%	32.80%	-32.86%	-	-
Horiz. %	29.45%	78.11%	210.51%	164.12%	89.16%	67.14%	100.00%	-
EY	22.75	8.57	3.18	4.08	7.51	9.97	6.69	22.61%
YoY %	165.46%	169.50%	-22.06%	-45.67%	-24.67%	49.03%	-	-
Horiz. %	340.06%	128.10%	47.53%	60.99%	112.26%	149.03%	100.00%	-
DY	2.55	2.67	2.56	2.71	3.88	1.29	1.82	5.77%
YoY %	-4.49%	4.30%	-5.54%	-30.15%	200.78%	-29.12%	-	-
Horiz. %	140.11%	146.70%	140.66%	148.90%	213.19%	70.88%	100.00%	-
P/NAPS	0.27	0.22	0.25	0.39	0.25	0.38	0.29	-1.18%
YoY %	22.73%	-12.00%	-35.90%	56.00%	-34.21%	31.03%	-	-
Horiz. %	93.10%	75.86%	86.21%	134.48%	86.21%	131.03%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	30/05/07	13/06/06	26/05/05	27/05/04	27/05/03	22/05/02	23/05/01	-
Price	0.92	0.59	0.61	0.90	1.10	1.60	1.28	-
P/RPS	0.66	0.65	0.48	0.80	0.45	0.47	0.48	5.44%
YoY %	1.54%	35.42%	-40.00%	77.78%	-4.26%	-2.08%	-	-
Horiz. %	137.50%	135.42%	100.00%	166.67%	93.75%	97.92%	100.00%	-
P/EPS	4.13	9.18	24.59	18.39	14.23	10.35	17.38	-21.28%
YoY %	-55.01%	-62.67%	33.71%	29.23%	37.49%	-40.45%	-	-
Horiz. %	23.76%	52.82%	141.48%	105.81%	81.88%	59.55%	100.00%	-
EY	24.23	10.89	4.07	5.44	7.03	9.66	5.75	27.07%
YoY %	122.50%	167.57%	-25.18%	-22.62%	-27.23%	68.00%	-	-
Horiz. %	421.39%	189.39%	70.78%	94.61%	122.26%	168.00%	100.00%	-
DY	2.72	3.39	3.28	3.61	3.64	1.25	1.56	9.70%
YoY %	-19.76%	3.35%	-9.14%	-0.82%	191.20%	-19.87%	-	-
Horiz. %	174.36%	217.31%	210.26%	231.41%	233.33%	80.13%	100.00%	-
P/NAPS	0.25	0.17	0.19	0.29	0.26	0.40	0.34	-4.99%
YoY %	47.06%	-10.53%	-34.48%	11.54%	-35.00%	17.65%	-	-
Horiz. %	73.53%	50.00%	55.88%	85.29%	76.47%	117.65%	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