[PARKSON] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 80.92%
YoY- 1950.38%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 324,560 306,132 291,480 308,792 262,272 244,344 200,948 37.70%
PBT 24,367 26,677 24,672 29,012 16,141 10,168 -1,628 -
Tax -9,392 -11,157 -11,614 -14,468 -8,102 -5,241 -1,252 283.67%
NP 14,975 15,520 13,058 14,544 8,039 4,926 -2,880 -
-
NP to SH 14,975 15,520 13,058 14,544 8,039 4,926 -2,880 -
-
Tax Rate 38.54% 41.82% 47.07% 49.87% 50.20% 51.54% - -
Total Cost 309,585 290,612 278,422 294,248 254,233 239,417 203,828 32.16%
-
Net Worth 73,978 76,205 71,714 64,955 59,035 58,970 49,243 31.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 74 - - - 74 - - -
Div Payout % 0.50% - - - 0.93% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 73,978 76,205 71,714 64,955 59,035 58,970 49,243 31.20%
NOSH 74,725 74,711 74,702 74,661 74,727 74,646 74,611 0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.61% 5.07% 4.48% 4.71% 3.07% 2.02% -1.43% -
ROE 20.24% 20.37% 18.21% 22.39% 13.62% 8.35% -5.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 434.34 409.75 390.19 413.59 350.97 327.34 269.33 37.55%
EPS 20.04 20.77 17.48 19.48 10.76 6.60 -3.86 -
DPS 0.10 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.99 1.02 0.96 0.87 0.79 0.79 0.66 31.06%
Adjusted Per Share Value based on latest NOSH - 74,661
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.14 26.54 25.27 26.77 22.74 21.19 17.42 37.71%
EPS 1.30 1.35 1.13 1.26 0.70 0.43 -0.25 -
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.0641 0.0661 0.0622 0.0563 0.0512 0.0511 0.0427 31.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.69 2.77 4.12 1.56 1.58 1.70 1.82 -
P/RPS 0.62 0.68 1.06 0.38 0.45 0.52 0.68 -5.97%
P/EPS 13.42 13.33 23.57 8.01 14.69 25.76 -47.15 -
EY 7.45 7.50 4.24 12.49 6.81 3.88 -2.12 -
DY 0.04 0.00 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 2.72 2.72 4.29 1.79 2.00 2.15 2.76 -0.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 24/05/05 22/02/05 24/11/04 25/08/04 25/05/04 26/02/04 -
Price 2.61 2.34 3.43 3.19 1.94 1.58 1.86 -
P/RPS 0.60 0.57 0.88 0.77 0.55 0.48 0.69 -8.90%
P/EPS 13.02 11.26 19.62 16.38 18.03 23.94 -48.19 -
EY 7.68 8.88 5.10 6.11 5.55 4.18 -2.08 -
DY 0.04 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 2.64 2.29 3.57 3.67 2.46 2.00 2.82 -4.30%

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