[PARKSON] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

22-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 11.56%

YoY- 17.22%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	3,166,524	2,925,082	2,952,253	2,825,730	2,625,940	2,722,256	2,806,773	8.36%
YoY %	8.25%	-0.92%	4.48%	7.61%	-3.54%	-3.01%	-	-
Horiz. %	112.82%	104.22%	105.18%	100.68%	93.56%	96.99%	100.00%	-
PBT	841,056	805,267	826,153	746,714	673,440	704,173	736,312	9.26%
YoY %	4.44%	-2.53%	10.64%	10.88%	-4.36%	-4.36%	-	-
Horiz. %	114.23%	109.36%	112.20%	101.41%	91.46%	95.64%	100.00%	-
Tax	-220,380	-198,645	-195,593	-170,650	-152,040	-170,575	-177,584	15.46%
YoY %	-10.94%	-1.56%	-14.62%	-12.24%	10.87%	3.95%	-	-
Horiz. %	124.10%	111.86%	110.14%	96.10%	85.62%	96.05%	100.00%	-
NP	620,676	606,622	630,560	576,064	521,400	533,598	558,728	7.25%
YoY %	2.32%	-3.80%	9.46%	10.48%	-2.29%	-4.50%	-	-
Horiz. %	111.09%	108.57%	112.86%	103.10%	93.32%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	361,156	348,404	366,882	339,980	304,760	285,128	304,652	11.99%
YoY %	3.66%	-5.04%	7.91%	11.56%	6.89%	-6.41%	-	-
Horiz. %	118.55%	114.36%	120.43%	111.60%	100.04%	93.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.20%	24.67%	23.68%	22.85%	22.58%	24.22%	24.12%	-
YoY %	6.20%	4.18%	3.63%	1.20%	-6.77%	0.41%	-	-
Horiz. %	108.62%	102.28%	98.18%	94.73%	93.62%	100.41%	100.00%	-
Total Cost	2,545,848	2,318,460	2,321,693	2,249,666	2,104,540	2,188,658	2,248,045	8.63%
YoY %	9.81%	-0.14%	3.20%	6.90%	-3.84%	-2.64%	-	-
Horiz. %	113.25%	103.13%	103.28%	100.07%	93.62%	97.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	1,782,682	23.70%
YoY %	11.08%	5.01%	4.56%	-2.42%	10.48%	4.68%	-	-
Horiz. %	137.63%	123.90%	117.99%	112.85%	115.65%	104.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	436,178	161,613	143,089	212,886	418,626	61,185	-	-
YoY %	169.89%	12.95%	-32.79%	-49.15%	584.20%	0.00%	-	-
Horiz. %	712.88%	264.14%	233.86%	347.94%	684.20%	100.00%	-	-
Div Payout %	120.77%	46.39%	39.00%	62.62%	137.36%	21.46%	-	-
YoY %	160.34%	18.95%	-37.72%	-54.41%	540.07%	0.00%	-	-
Horiz. %	562.77%	216.17%	181.73%	291.80%	640.07%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	1,782,682	23.70%
YoY %	11.08%	5.01%	4.56%	-2.42%	10.48%	4.68%	-	-
Horiz. %	137.63%	123.90%	117.99%	112.85%	115.65%	104.68%	100.00%	-
NOSH	1,090,446	1,077,424	1,073,174	1,064,433	1,046,565	1,019,756	1,018,675	4.63%
YoY %	1.21%	0.40%	0.82%	1.71%	2.63%	0.11%	-	-
Horiz. %	107.05%	105.77%	105.35%	104.49%	102.74%	100.11%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	19.60%	20.74%	21.36%	20.39%	19.86%	19.60%	19.91%	-
YoY %	-5.50%	-2.90%	4.76%	2.67%	1.33%	-1.56%	-	-
Horiz. %	98.44%	104.17%	107.28%	102.41%	99.75%	98.44%	100.00%	-
ROE	14.72%	15.77%	17.44%	16.90%	14.78%	15.28%	17.09%	-
YoY %	-6.66%	-9.58%	3.20%	14.34%	-3.27%	-10.59%	-	-
Horiz. %	86.13%	92.28%	102.05%	98.89%	86.48%	89.41%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	290.39	271.49	275.10	265.47	250.91	266.95	275.53	3.56%
YoY %	6.96%	-1.31%	3.63%	5.80%	-6.01%	-3.11%	-	-
Horiz. %	105.39%	98.53%	99.84%	96.35%	91.06%	96.89%	100.00%	-
EPS	33.12	32.33	34.19	31.94	29.12	27.96	29.91	7.02%
YoY %	2.44%	-5.44%	7.04%	9.68%	4.15%	-6.52%	-	-
Horiz. %	110.73%	108.09%	114.31%	106.79%	97.36%	93.48%	100.00%	-
DPS	40.00	15.00	13.33	20.00	40.00	6.00	0.00	-
YoY %	166.67%	12.53%	-33.35%	-50.00%	566.67%	0.00%	-	-
Horiz. %	666.67%	250.00%	222.17%	333.33%	666.67%	100.00%	-	-
NAPS	2.25	2.05	1.96	1.89	1.97	1.83	1.75	18.22%
YoY %	9.76%	4.59%	3.70%	-4.06%	7.65%	4.57%	-	-
Horiz. %	128.57%	117.14%	112.00%	108.00%	112.57%	104.57%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,891
RPS	275.61	254.60	256.96	245.95	228.56	236.94	244.30	8.36%
YoY %	8.25%	-0.92%	4.48%	7.61%	-3.54%	-3.01%	-	-
Horiz. %	112.82%	104.22%	105.18%	100.68%	93.56%	96.99%	100.00%	-
EPS	31.43	30.32	31.93	29.59	26.53	24.82	26.52	11.97%
YoY %	3.66%	-5.04%	7.91%	11.53%	6.89%	-6.41%	-	-
Horiz. %	118.51%	114.33%	120.40%	111.58%	100.04%	93.59%	100.00%	-
DPS	37.96	14.07	12.45	18.53	36.44	5.33	0.00	-
YoY %	169.79%	13.01%	-32.81%	-49.15%	583.68%	0.00%	-	-
Horiz. %	712.20%	263.98%	233.58%	347.65%	683.68%	100.00%	-	-
NAPS	2.1355	1.9225	1.8308	1.751	1.7945	1.6243	1.5516	23.70%
YoY %	11.08%	5.01%	4.56%	-2.42%	10.48%	4.69%	-	-
Horiz. %	137.63%	123.90%	117.99%	112.85%	115.65%	104.69%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	5.68	6.02	5.70	5.39	5.76	5.40	5.84	-
P/RPS	1.96	2.22	2.07	2.03	2.30	2.02	2.12	-5.09%
YoY %	-11.71%	7.25%	1.97%	-11.74%	13.86%	-4.72%	-	-
Horiz. %	92.45%	104.72%	97.64%	95.75%	108.49%	95.28%	100.00%	-
P/EPS	17.15	18.62	16.67	16.88	19.78	19.31	19.53	-8.29%
YoY %	-7.89%	11.70%	-1.24%	-14.66%	2.43%	-1.13%	-	-
Horiz. %	87.81%	95.34%	85.36%	86.43%	101.28%	98.87%	100.00%	-
EY	5.83	5.37	6.00	5.93	5.06	5.18	5.12	9.03%
YoY %	8.57%	-10.50%	1.18%	17.19%	-2.32%	1.17%	-	-
Horiz. %	113.87%	104.88%	117.19%	115.82%	98.83%	101.17%	100.00%	-
DY	7.04	2.49	2.34	3.71	6.94	1.11	0.00	-
YoY %	182.73%	6.41%	-36.93%	-46.54%	525.23%	0.00%	-	-
Horiz. %	634.23%	224.32%	210.81%	334.23%	625.23%	100.00%	-	-
P/NAPS	2.52	2.94	2.91	2.85	2.92	2.95	3.34	-17.10%
YoY %	-14.29%	1.03%	2.11%	-2.40%	-1.02%	-11.68%	-	-
Horiz. %	75.45%	88.02%	87.13%	85.33%	87.43%	88.32%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	24/05/10	-
Price	5.65	5.60	5.81	5.46	5.70	5.44	5.10	-
P/RPS	1.95	2.06	2.11	2.06	2.27	2.04	1.85	3.56%
YoY %	-5.34%	-2.37%	2.43%	-9.25%	11.27%	10.27%	-	-
Horiz. %	105.41%	111.35%	114.05%	111.35%	122.70%	110.27%	100.00%	-
P/EPS	17.06	17.32	16.99	17.09	19.57	19.46	17.05	0.03%
YoY %	-1.50%	1.94%	-0.59%	-12.67%	0.57%	14.13%	-	-
Horiz. %	100.06%	101.58%	99.65%	100.23%	114.78%	114.13%	100.00%	-
EY	5.86	5.77	5.88	5.85	5.11	5.14	5.86	0.00%
YoY %	1.56%	-1.87%	0.51%	14.48%	-0.58%	-12.29%	-	-
Horiz. %	100.00%	98.46%	100.34%	99.83%	87.20%	87.71%	100.00%	-
DY	7.08	2.68	2.29	3.66	7.02	1.10	0.00	-
YoY %	164.18%	17.03%	-37.43%	-47.86%	538.18%	0.00%	-	-
Horiz. %	643.64%	243.64%	208.18%	332.73%	638.18%	100.00%	-	-
P/NAPS	2.51	2.73	2.96	2.89	2.89	2.97	2.91	-9.37%
YoY %	-8.06%	-7.77%	2.42%	0.00%	-2.69%	2.06%	-	-
Horiz. %	86.25%	93.81%	101.72%	99.31%	99.31%	102.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos