[PARKSON] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -37.87%
YoY- -34.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,454,958 3,545,346 3,480,862 3,296,432 3,420,578 3,494,692 3,405,626 0.96%
PBT 616,376 709,612 673,188 594,192 887,663 933,496 900,614 -22.35%
Tax -179,934 -203,429 -200,294 -170,356 -218,951 -228,662 -217,048 -11.76%
NP 436,442 506,182 472,894 423,836 668,712 704,833 683,566 -25.87%
-
NP to SH 239,708 280,273 266,572 236,156 380,076 397,829 392,024 -27.98%
-
Tax Rate 29.19% 28.67% 29.75% 28.67% 24.67% 24.50% 24.10% -
Total Cost 3,018,516 3,039,164 3,007,968 2,872,596 2,751,866 2,789,858 2,722,060 7.14%
-
Net Worth 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 4.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 195,155 260,315 216,901 434,110 174,113 232,309 217,912 -7.09%
Div Payout % 81.41% 92.88% 81.37% 183.82% 45.81% 58.39% 55.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 4.61%
NOSH 1,084,199 1,084,649 1,084,507 1,085,275 1,088,208 1,088,948 1,089,560 -0.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.63% 14.28% 13.59% 12.86% 19.55% 20.17% 20.07% -
ROE 8.60% 10.09% 9.99% 8.74% 14.08% 15.10% 15.05% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 318.66 326.87 320.96 303.74 314.33 320.92 312.57 1.29%
EPS 22.11 25.84 24.58 21.76 34.93 36.53 35.98 -27.74%
DPS 18.00 24.00 20.00 40.00 16.00 21.33 20.00 -6.78%
NAPS 2.57 2.56 2.46 2.49 2.48 2.42 2.39 4.96%
Adjusted Per Share Value based on latest NOSH - 1,085,275
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 299.56 307.40 301.81 285.82 296.58 303.01 295.29 0.96%
EPS 20.78 24.30 23.11 20.48 32.95 34.49 33.99 -27.98%
DPS 16.92 22.57 18.81 37.64 15.10 20.14 18.89 -7.08%
NAPS 2.4159 2.4075 2.3132 2.3431 2.34 2.2849 2.2578 4.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.90 4.70 5.20 4.82 4.58 5.37 5.66 -
P/RPS 1.22 1.44 1.62 1.59 1.46 1.67 1.81 -23.14%
P/EPS 17.64 18.19 21.16 22.15 13.11 14.70 15.73 7.94%
EY 5.67 5.50 4.73 4.51 7.63 6.80 6.36 -7.37%
DY 4.62 5.11 3.85 8.30 3.49 3.97 3.53 19.66%
P/NAPS 1.52 1.84 2.11 1.94 1.85 2.22 2.37 -25.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 27/05/13 25/02/13 28/11/12 27/08/12 22/05/12 27/02/12 -
Price 3.30 3.80 4.67 4.59 4.67 4.69 5.58 -
P/RPS 1.04 1.16 1.45 1.51 1.49 1.46 1.79 -30.39%
P/EPS 14.93 14.71 19.00 21.09 13.37 12.84 15.51 -2.51%
EY 6.70 6.80 5.26 4.74 7.48 7.79 6.45 2.56%
DY 5.45 6.32 4.28 8.71 3.43 4.55 3.58 32.36%
P/NAPS 1.28 1.48 1.90 1.84 1.88 1.94 2.33 -32.94%

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