[PARKSON] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

27-Feb-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- 8.55%

YoY- 15.31%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	3,296,432	3,420,578	3,494,692	3,405,626	3,166,524	2,925,082	2,952,253	7.60%
YoY %	-3.63%	-2.12%	2.62%	7.55%	8.25%	-0.92%	-	-
Horiz. %	111.66%	115.86%	118.37%	115.36%	107.26%	99.08%	100.00%	-
PBT	594,192	887,663	933,496	900,614	841,056	805,267	826,153	-19.67%
YoY %	-33.06%	-4.91%	3.65%	7.08%	4.44%	-2.53%	-	-
Horiz. %	71.92%	107.45%	112.99%	109.01%	101.80%	97.47%	100.00%	-
Tax	-170,356	-218,951	-228,662	-217,048	-220,380	-198,645	-195,593	-8.77%
YoY %	22.19%	4.25%	-5.35%	1.51%	-10.94%	-1.56%	-	-
Horiz. %	87.10%	111.94%	116.91%	110.97%	112.67%	101.56%	100.00%	-
NP	423,836	668,712	704,833	683,566	620,676	606,622	630,560	-23.21%
YoY %	-36.62%	-5.12%	3.11%	10.13%	2.32%	-3.80%	-	-
Horiz. %	67.22%	106.05%	111.78%	108.41%	98.43%	96.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,156	380,076	397,829	392,024	361,156	348,404	366,882	-25.39%
YoY %	-37.87%	-4.46%	1.48%	8.55%	3.66%	-5.04%	-	-
Horiz. %	64.37%	103.60%	108.44%	106.85%	98.44%	94.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	24.67%	24.50%	24.10%	26.20%	24.67%	23.68%	-
YoY %	16.21%	0.69%	1.66%	-8.02%	6.20%	4.18%	-	-
Horiz. %	121.07%	104.18%	103.46%	101.77%	110.64%	104.18%	100.00%	-
Total Cost	2,872,596	2,751,866	2,789,858	2,722,060	2,545,848	2,318,460	2,321,693	15.20%
YoY %	4.39%	-1.36%	2.49%	6.92%	9.81%	-0.14%	-	-
Horiz. %	123.73%	118.53%	120.16%	117.24%	109.65%	99.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,702,336	2,698,758	2,635,256	2,604,050	2,453,505	2,208,720	2,103,422	18.12%
YoY %	0.13%	2.41%	1.20%	6.14%	11.08%	5.01%	-	-
Horiz. %	128.47%	128.30%	125.28%	123.80%	116.64%	105.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	434,110	174,113	232,309	217,912	436,178	161,613	143,089	109.14%
YoY %	149.33%	-25.05%	6.61%	-50.04%	169.89%	12.95%	-	-
Horiz. %	303.38%	121.68%	162.35%	152.29%	304.83%	112.95%	100.00%	-
Div Payout %	183.82%	45.81%	58.39%	55.59%	120.77%	46.39%	39.00%	-
YoY %	301.27%	-21.54%	5.04%	-53.97%	160.34%	18.95%	-	-
Horiz. %	471.33%	117.46%	149.72%	142.54%	309.67%	118.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	2,702,336	2,698,758	2,635,256	2,604,050	2,453,505	2,208,720	2,103,422	18.12%
YoY %	0.13%	2.41%	1.20%	6.14%	11.08%	5.01%	-	-
Horiz. %	128.47%	128.30%	125.28%	123.80%	116.64%	105.01%	100.00%	-
NOSH	1,085,275	1,088,208	1,088,948	1,089,560	1,090,446	1,077,424	1,073,174	0.74%
YoY %	-0.27%	-0.07%	-0.06%	-0.08%	1.21%	0.40%	-	-
Horiz. %	101.13%	101.40%	101.47%	101.53%	101.61%	100.40%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.86%	19.55%	20.17%	20.07%	19.60%	20.74%	21.36%	-
YoY %	-34.22%	-3.07%	0.50%	2.40%	-5.50%	-2.90%	-	-
Horiz. %	60.21%	91.53%	94.43%	93.96%	91.76%	97.10%	100.00%	-
ROE	8.74%	14.08%	15.10%	15.05%	14.72%	15.77%	17.44%	-
YoY %	-37.93%	-6.75%	0.33%	2.24%	-6.66%	-9.58%	-	-
Horiz. %	50.11%	80.73%	86.58%	86.30%	84.40%	90.42%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	303.74	314.33	320.92	312.57	290.39	271.49	275.10	6.80%
YoY %	-3.37%	-2.05%	2.67%	7.64%	6.96%	-1.31%	-	-
Horiz. %	110.41%	114.26%	116.66%	113.62%	105.56%	98.69%	100.00%	-
EPS	21.76	34.93	36.53	35.98	33.12	32.33	34.19	-25.94%
YoY %	-37.70%	-4.38%	1.53%	8.64%	2.44%	-5.44%	-	-
Horiz. %	63.64%	102.16%	106.84%	105.24%	96.87%	94.56%	100.00%	-
DPS	40.00	16.00	21.33	20.00	40.00	15.00	13.33	107.62%
YoY %	150.00%	-24.99%	6.65%	-50.00%	166.67%	12.53%	-	-
Horiz. %	300.08%	120.03%	160.02%	150.04%	300.08%	112.53%	100.00%	-
NAPS	2.49	2.48	2.42	2.39	2.25	2.05	1.96	17.24%
YoY %	0.40%	2.48%	1.26%	6.22%	9.76%	4.59%	-	-
Horiz. %	127.04%	126.53%	123.47%	121.94%	114.80%	104.59%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,087,685
RPS	286.92	297.73	304.18	296.42	275.61	254.60	256.96	7.60%
YoY %	-3.63%	-2.12%	2.62%	7.55%	8.25%	-0.92%	-	-
Horiz. %	111.66%	115.87%	118.38%	115.36%	107.26%	99.08%	100.00%	-
EPS	20.55	33.08	34.63	34.12	31.43	30.32	31.93	-25.39%
YoY %	-37.88%	-4.48%	1.49%	8.56%	3.66%	-5.04%	-	-
Horiz. %	64.36%	103.60%	108.46%	106.86%	98.43%	94.96%	100.00%	-
DPS	37.78	15.15	20.22	18.97	37.96	14.07	12.45	109.17%
YoY %	149.37%	-25.07%	6.59%	-50.03%	169.79%	13.01%	-	-
Horiz. %	303.45%	121.69%	162.41%	152.37%	304.90%	113.01%	100.00%	-
NAPS	2.3521	2.349	2.2937	2.2666	2.1355	1.9225	1.8308	18.12%
YoY %	0.13%	2.41%	1.20%	6.14%	11.08%	5.01%	-	-
Horiz. %	128.47%	128.30%	125.28%	123.80%	116.64%	105.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.82	4.58	5.37	5.66	5.68	6.02	5.70	-
P/RPS	1.59	1.46	1.67	1.81	1.96	2.22	2.07	-16.08%
YoY %	8.90%	-12.57%	-7.73%	-7.65%	-11.71%	7.25%	-	-
Horiz. %	76.81%	70.53%	80.68%	87.44%	94.69%	107.25%	100.00%	-
P/EPS	22.15	13.11	14.70	15.73	17.15	18.62	16.67	20.80%
YoY %	68.95%	-10.82%	-6.55%	-8.28%	-7.89%	11.70%	-	-
Horiz. %	132.87%	78.64%	88.18%	94.36%	102.88%	111.70%	100.00%	-
EY	4.51	7.63	6.80	6.36	5.83	5.37	6.00	-17.28%
YoY %	-40.89%	12.21%	6.92%	9.09%	8.57%	-10.50%	-	-
Horiz. %	75.17%	127.17%	113.33%	106.00%	97.17%	89.50%	100.00%	-
DY	8.30	3.49	3.97	3.53	7.04	2.49	2.34	132.04%
YoY %	137.82%	-12.09%	12.46%	-49.86%	182.73%	6.41%	-	-
Horiz. %	354.70%	149.15%	169.66%	150.85%	300.85%	106.41%	100.00%	-
P/NAPS	1.94	1.85	2.22	2.37	2.52	2.94	2.91	-23.62%
YoY %	4.86%	-16.67%	-6.33%	-5.95%	-14.29%	1.03%	-	-
Horiz. %	66.67%	63.57%	76.29%	81.44%	86.60%	101.03%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	27/08/12	22/05/12	27/02/12	23/11/11	23/08/11	25/05/11	-
Price	4.59	4.67	4.69	5.58	5.65	5.60	5.81	-
P/RPS	1.51	1.49	1.46	1.79	1.95	2.06	2.11	-19.94%
YoY %	1.34%	2.05%	-18.44%	-8.21%	-5.34%	-2.37%	-	-
Horiz. %	71.56%	70.62%	69.19%	84.83%	92.42%	97.63%	100.00%	-
P/EPS	21.09	13.37	12.84	15.51	17.06	17.32	16.99	15.45%
YoY %	57.74%	4.13%	-17.21%	-9.09%	-1.50%	1.94%	-	-
Horiz. %	124.13%	78.69%	75.57%	91.29%	100.41%	101.94%	100.00%	-
EY	4.74	7.48	7.79	6.45	5.86	5.77	5.88	-13.34%
YoY %	-36.63%	-3.98%	20.78%	10.07%	1.56%	-1.87%	-	-
Horiz. %	80.61%	127.21%	132.48%	109.69%	99.66%	98.13%	100.00%	-
DY	8.71	3.43	4.55	3.58	7.08	2.68	2.29	143.07%
YoY %	153.94%	-24.62%	27.09%	-49.44%	164.18%	17.03%	-	-
Horiz. %	380.35%	149.78%	198.69%	156.33%	309.17%	117.03%	100.00%	-
P/NAPS	1.84	1.88	1.94	2.33	2.51	2.73	2.96	-27.10%
YoY %	-2.13%	-3.09%	-16.74%	-7.17%	-8.06%	-7.77%	-	-
Horiz. %	62.16%	63.51%	65.54%	78.72%	84.80%	92.23%	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 - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 16:25:00

ADX

5 Mins

BUY

2024-05-29 16:10:00

EMA 5

5 Mins

SELL

2024-05-29 16:10:00

ADX

5 Mins

SELL

2024-05-29 16:10:00

MACD/RSI

5 Mins

SELL

2024-05-29 16:10:00

EMA 5

10 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

543

RANHILL

RANHILL UTILITIES BERHAD

473

DNEX

DAGANG NEXCHANGE BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

322

PTRANS

PERAK TRANSIT BERHAD

316

PBBANK

PUBLIC BANK BHD

315

JCY

JCY INTERNATIONAL BERHAD

314

GENTING

GENTING BHD

252

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

EPICON

0.315

-0.085

138,432,600

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

85,362,900

REVENUE

0.22

-0.015

82,922,200

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,320,500

SNS

0.60

-0.025

58,619,000

JCY

0.50

+0.005

56,703,900

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,378,700

ATECH

3.49

+0.18

4,935,700

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,275,100

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,558,600

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,092,100

ORIENT

6.85

+0.13

1,092,100

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,351,900

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

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