[PARKWD] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -38.51%
YoY- -91.82%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 123,104 116,191 118,189 107,084 99,660 94,021 94,528 19.19%
PBT 14,880 11,137 7,870 1,804 2,084 6,727 7,721 54.67%
Tax -2,916 -3,232 -2,357 -1,162 -1,040 -2,515 -1,009 102.49%
NP 11,964 7,905 5,513 642 1,044 4,212 6,712 46.85%
-
NP to SH 11,964 7,905 5,513 642 1,044 4,212 6,712 46.85%
-
Tax Rate 19.60% 29.02% 29.95% 64.41% 49.90% 37.39% 13.07% -
Total Cost 111,140 108,286 112,676 106,442 98,616 89,809 87,816 16.95%
-
Net Worth 96,096 91,807 84,294 78,589 84,564 84,151 72,805 20.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 2,384 - - - 1,122 - -
Div Payout % - 30.17% - - - 26.64% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 96,096 91,807 84,294 78,589 84,564 84,151 72,805 20.26%
NOSH 120,120 119,230 113,911 110,689 104,400 103,890 104,008 10.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.72% 6.80% 4.66% 0.60% 1.05% 4.48% 7.10% -
ROE 12.45% 8.61% 6.54% 0.82% 1.23% 5.01% 9.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 102.48 97.45 103.76 96.74 95.46 90.50 90.89 8.30%
EPS 9.96 6.63 4.84 0.58 1.00 3.60 6.45 33.49%
DPS 0.00 2.00 0.00 0.00 0.00 1.08 0.00 -
NAPS 0.80 0.77 0.74 0.71 0.81 0.81 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 117,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.66 41.21 41.92 37.98 35.34 33.34 33.52 19.20%
EPS 4.24 2.80 1.96 0.23 0.37 1.49 2.38 46.80%
DPS 0.00 0.85 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.3408 0.3256 0.299 0.2787 0.2999 0.2984 0.2582 20.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.74 0.70 0.82 0.88 0.69 0.47 0.45 -
P/RPS 0.72 0.72 0.79 0.91 0.72 0.52 0.50 27.43%
P/EPS 7.43 10.56 16.94 151.72 69.00 11.59 6.97 4.34%
EY 13.46 9.47 5.90 0.66 1.45 8.63 14.34 -4.12%
DY 0.00 2.86 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.93 0.91 1.11 1.24 0.85 0.58 0.64 28.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 24/08/04 24/05/04 18/02/04 17/11/03 28/08/03 21/05/03 -
Price 0.74 0.65 0.70 0.85 0.94 0.69 0.43 -
P/RPS 0.72 0.67 0.67 0.88 0.98 0.76 0.47 32.78%
P/EPS 7.43 9.80 14.46 146.55 94.00 17.02 6.66 7.54%
EY 13.46 10.20 6.91 0.68 1.06 5.88 15.01 -6.99%
DY 0.00 3.08 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 0.93 0.84 0.95 1.20 1.16 0.85 0.61 32.36%

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