[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 07 June 2024

MQ Trader

MQ Trading Signals

2024-06-10 16:10:00

EMA 5

5 Mins

BUY

2024-06-10 16:00:00

OBV

5 Mins

SELL

2024-06-10 15:45:00

EMA 5

5 Mins

SELL

2024-06-10 15:25:00

ADX

5 Mins

BUY

2024-06-10 15:20:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

367

PTRANS

PERAK TRANSIT BERHAD

357

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

HLIND

HONG LEONG INDUSTRIES BHD

337

GENTING

GENTING BHD

303

PBBANK

PUBLIC BANK BHD

255

TOPGLOV

TOP GLOVE CORPORATION BHD

241

YTLPOWR

YTL POWER INTERNATIONAL BHD

223

MAYBANK

MALAYAN BANKING BHD

220

Daily Stocks

HUBLINE

0.07

+0.03

241,117,300

JAKS

0.175

+0.02

214,601,500

TALAMT

0.015

0.00

183,579,800

SINKUNG

0.18

+0.035

154,599,000

INIX-OR

0.02

0.00

141,839,900

MTRONIC

0.02

0.00

120,455,900

AHB-WC

0.05

-0.005

113,353,500

ITRONIC

0.045

0.00

86,763,300

SCIB

0.315

+0.045

80,356,100

WCT

0.91

+0.08

79,288,300

More active Stocks

NESTLE

126.30

+0.80

64,800

MPI

38.50

+0.30

235,500

QUALITY

1.32

+0.30

138,400

VITROX

4.25

+0.28

1,611,300

VSTECS

4.07

+0.24

3,216,200

KESM

6.30

+0.20

210,500

KSENG

6.12

+0.18

150,300

HENGYUAN

2.96

+0.16

1,743,700

HLCAP

4.55

+0.15

261,900

PETRONM

5.14

+0.14

518,800

More gainer Stocks

DLADY

37.78

-0.64

49,600

PETDAG

18.10

-0.48

914,900

KLK

20.86

-0.30

1,051,400

ORIENT

6.97

-0.18

1,220,900

PANAMY

20.42

-0.18

20,800

NIKKEI-HD

1.16

-0.15

11,500

PMETAL

5.75

-0.14

11,486,500

TOYOVEN

1.39

-0.14

3,247,400

PPB

14.68

-0.14

382,000

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More