[PARKWD] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -22.08%
YoY- 1352.02%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 135,999 124,666 128,485 122,284 123,104 116,191 118,189 9.79%
PBT 6,862 6,291 9,565 12,110 14,880 11,137 7,870 -8.72%
Tax -1,373 -1,259 -2,356 -2,788 -2,916 -3,232 -2,357 -30.22%
NP 5,489 5,032 7,209 9,322 11,964 7,905 5,513 -0.29%
-
NP to SH 5,489 5,032 7,209 9,322 11,964 7,905 5,513 -0.29%
-
Tax Rate 20.01% 20.01% 24.63% 23.02% 19.60% 29.02% 29.95% -
Total Cost 130,509 119,634 121,276 112,962 111,140 108,286 112,676 10.28%
-
Net Worth 93,792 94,875 96,124 94,901 96,096 91,807 84,294 7.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,623 - - - - 2,384 - -
Div Payout % 47.79% - - - - 30.17% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 93,792 94,875 96,124 94,901 96,096 91,807 84,294 7.37%
NOSH 120,246 120,095 120,155 120,128 120,120 119,230 113,911 3.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.04% 4.04% 5.61% 7.62% 9.72% 6.80% 4.66% -
ROE 5.85% 5.30% 7.50% 9.82% 12.45% 8.61% 6.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 113.10 103.81 106.93 101.79 102.48 97.45 103.76 5.90%
EPS 4.57 4.19 6.00 7.76 9.96 6.63 4.84 -3.75%
DPS 2.18 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.78 0.79 0.80 0.79 0.80 0.77 0.74 3.56%
Adjusted Per Share Value based on latest NOSH - 120,143
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.23 44.21 45.57 43.37 43.66 41.21 41.92 9.78%
EPS 1.95 1.78 2.56 3.31 4.24 2.80 1.96 -0.34%
DPS 0.93 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.3326 0.3365 0.3409 0.3366 0.3408 0.3256 0.299 7.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.56 0.72 0.93 0.74 0.70 0.82 -
P/RPS 0.56 0.54 0.67 0.91 0.72 0.72 0.79 -20.48%
P/EPS 13.80 13.37 12.00 11.98 7.43 10.56 16.94 -12.76%
EY 7.25 7.48 8.33 8.34 13.46 9.47 5.90 14.71%
DY 3.46 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.81 0.71 0.90 1.18 0.93 0.91 1.11 -18.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 18/08/05 31/05/05 21/02/05 08/11/04 24/08/04 24/05/04 -
Price 0.56 0.52 0.57 0.85 0.74 0.65 0.70 -
P/RPS 0.50 0.50 0.53 0.84 0.72 0.67 0.67 -17.71%
P/EPS 12.27 12.41 9.50 10.95 7.43 9.80 14.46 -10.36%
EY 8.15 8.06 10.53 9.13 13.46 10.20 6.91 11.62%
DY 3.90 0.00 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 0.72 0.66 0.71 1.08 0.93 0.84 0.95 -16.85%

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