[PARKSON] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 12.06%
YoY- -11.76%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,625,940 2,722,256 2,806,773 2,702,366 2,567,456 2,583,705 2,679,001 -1.32%
PBT 673,440 704,173 736,312 692,010 615,084 939,033 715,974 -3.99%
Tax -152,040 -170,575 -177,584 -163,508 -141,468 -163,600 -152,584 -0.23%
NP 521,400 533,598 558,728 528,502 473,616 775,433 563,390 -5.02%
-
NP to SH 304,760 285,128 304,652 290,034 258,824 542,687 320,373 -3.27%
-
Tax Rate 22.58% 24.22% 24.12% 23.63% 23.00% 17.42% 21.31% -
Total Cost 2,104,540 2,188,658 2,248,045 2,173,864 2,093,840 1,808,272 2,115,610 -0.34%
-
Net Worth 2,061,734 1,866,153 1,782,682 1,756,858 1,774,851 1,742,404 1,510,039 23.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 418,626 61,185 - - - 50,947 - -
Div Payout % 137.36% 21.46% - - - 9.39% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 2,061,734 1,866,153 1,782,682 1,756,858 1,774,851 1,742,404 1,510,039 23.04%
NOSH 1,046,565 1,019,756 1,018,675 1,015,525 1,014,200 1,018,949 1,020,297 1.70%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 19.86% 19.60% 19.91% 19.56% 18.45% 30.01% 21.03% -
ROE 14.78% 15.28% 17.09% 16.51% 14.58% 31.15% 21.22% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 250.91 266.95 275.53 266.11 253.15 253.57 262.57 -2.98%
EPS 29.12 27.96 29.91 28.56 25.52 53.26 31.40 -4.89%
DPS 40.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.97 1.83 1.75 1.73 1.75 1.71 1.48 20.98%
Adjusted Per Share Value based on latest NOSH - 1,016,594
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 228.56 236.94 244.30 235.21 223.47 224.88 233.18 -1.32%
EPS 26.53 24.82 26.52 25.24 22.53 47.24 27.89 -3.27%
DPS 36.44 5.33 0.00 0.00 0.00 4.43 0.00 -
NAPS 1.7945 1.6243 1.5516 1.5292 1.5448 1.5166 1.3143 23.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.76 5.40 5.84 5.26 5.06 5.05 3.72 -
P/RPS 2.30 2.02 2.12 1.98 2.00 1.99 1.42 37.87%
P/EPS 19.78 19.31 19.53 18.42 19.83 9.48 11.85 40.67%
EY 5.06 5.18 5.12 5.43 5.04 10.55 8.44 -28.87%
DY 6.94 1.11 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 2.92 2.95 3.34 3.04 2.89 2.95 2.51 10.60%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 24/08/10 24/05/10 23/02/10 16/11/09 26/08/09 27/05/09 -
Price 5.70 5.44 5.10 5.34 5.29 5.10 4.69 -
P/RPS 2.27 2.04 1.85 2.01 2.09 2.01 1.79 17.14%
P/EPS 19.57 19.46 17.05 18.70 20.73 9.58 14.94 19.69%
EY 5.11 5.14 5.86 5.35 4.82 10.44 6.70 -16.50%
DY 7.02 1.10 0.00 0.00 0.00 0.98 0.00 -
P/NAPS 2.89 2.97 2.91 3.09 3.02 2.98 3.17 -5.97%

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