[PARKSON] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 7.91%

YoY- 20.43%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Annualized Quarter Result
Revenue	3,405,626	3,166,524	2,925,082	2,952,253	2,825,730	2,625,940	2,722,256	16.05%
YoY %	7.55%	8.25%	-0.92%	4.48%	7.61%	-3.54%	-	-
Horiz. %	125.10%	116.32%	107.45%	108.45%	103.80%	96.46%	100.00%	-
PBT	900,614	841,056	805,267	826,153	746,714	673,440	704,173	17.77%
YoY %	7.08%	4.44%	-2.53%	10.64%	10.88%	-4.36%	-	-
Horiz. %	127.90%	119.44%	114.36%	117.32%	106.04%	95.64%	100.00%	-
Tax	-217,048	-220,380	-198,645	-195,593	-170,650	-152,040	-170,575	17.37%
YoY %	1.51%	-10.94%	-1.56%	-14.62%	-12.24%	10.87%	-	-
Horiz. %	127.24%	129.20%	116.46%	114.67%	100.04%	89.13%	100.00%	-
NP	683,566	620,676	606,622	630,560	576,064	521,400	533,598	17.90%
YoY %	10.13%	2.32%	-3.80%	9.46%	10.48%	-2.29%	-	-
Horiz. %	128.11%	116.32%	113.69%	118.17%	107.96%	97.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	392,024	361,156	348,404	366,882	339,980	304,760	285,128	23.57%
YoY %	8.55%	3.66%	-5.04%	7.91%	11.56%	6.89%	-	-
Horiz. %	137.49%	126.66%	122.19%	128.67%	119.24%	106.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	26.20%	24.67%	23.68%	22.85%	22.58%	24.22%	-
YoY %	-8.02%	6.20%	4.18%	3.63%	1.20%	-6.77%	-	-
Horiz. %	99.50%	108.18%	101.86%	97.77%	94.34%	93.23%	100.00%	-
Total Cost	2,722,060	2,545,848	2,318,460	2,321,693	2,249,666	2,104,540	2,188,658	15.60%
YoY %	6.92%	9.81%	-0.14%	3.20%	6.90%	-3.84%	-	-
Horiz. %	124.37%	116.32%	105.93%	106.08%	102.79%	96.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	217,912	436,178	161,613	143,089	212,886	418,626	61,185	132.67%
YoY %	-50.04%	169.89%	12.95%	-32.79%	-49.15%	584.20%	-	-
Horiz. %	356.15%	712.88%	264.14%	233.86%	347.94%	684.20%	100.00%	-
Div Payout %	55.59%	120.77%	46.39%	39.00%	62.62%	137.36%	21.46%	-
YoY %	-53.97%	160.34%	18.95%	-37.72%	-54.41%	540.07%	-	-
Horiz. %	259.04%	562.77%	216.17%	181.73%	291.80%	640.07%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-
NOSH	1,089,560	1,090,446	1,077,424	1,073,174	1,064,433	1,046,565	1,019,756	4.50%
YoY %	-0.08%	1.21%	0.40%	0.82%	1.71%	2.63%	-	-
Horiz. %	106.85%	106.93%	105.66%	105.24%	104.38%	102.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	20.07%	19.60%	20.74%	21.36%	20.39%	19.86%	19.60%	-
YoY %	2.40%	-5.50%	-2.90%	4.76%	2.67%	1.33%	-	-
Horiz. %	102.40%	100.00%	105.82%	108.98%	104.03%	101.33%	100.00%	-
ROE	15.05%	14.72%	15.77%	17.44%	16.90%	14.78%	15.28%	-
YoY %	2.24%	-6.66%	-9.58%	3.20%	14.34%	-3.27%	-	-
Horiz. %	98.49%	96.34%	103.21%	114.14%	110.60%	96.73%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	312.57	290.39	271.49	275.10	265.47	250.91	266.95	11.05%
YoY %	7.64%	6.96%	-1.31%	3.63%	5.80%	-6.01%	-	-
Horiz. %	117.09%	108.78%	101.70%	103.05%	99.45%	93.99%	100.00%	-
EPS	35.98	33.12	32.33	34.19	31.94	29.12	27.96	18.25%
YoY %	8.64%	2.44%	-5.44%	7.04%	9.68%	4.15%	-	-
Horiz. %	128.68%	118.45%	115.63%	122.28%	114.23%	104.15%	100.00%	-
DPS	20.00	40.00	15.00	13.33	20.00	40.00	6.00	122.65%
YoY %	-50.00%	166.67%	12.53%	-33.35%	-50.00%	566.67%	-	-
Horiz. %	333.33%	666.67%	250.00%	222.17%	333.33%	666.67%	100.00%	-
NAPS	2.39	2.25	2.05	1.96	1.89	1.97	1.83	19.42%
YoY %	6.22%	9.76%	4.59%	3.70%	-4.06%	7.65%	-	-
Horiz. %	130.60%	122.95%	112.02%	107.10%	103.28%	107.65%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,995
RPS	296.42	275.61	254.60	256.96	245.95	228.56	236.94	16.05%
YoY %	7.55%	8.25%	-0.92%	4.48%	7.61%	-3.54%	-	-
Horiz. %	125.10%	116.32%	107.45%	108.45%	103.80%	96.46%	100.00%	-
EPS	34.12	31.43	30.32	31.93	29.59	26.53	24.82	23.56%
YoY %	8.56%	3.66%	-5.04%	7.91%	11.53%	6.89%	-	-
Horiz. %	137.47%	126.63%	122.16%	128.65%	119.22%	106.89%	100.00%	-
DPS	18.97	37.96	14.07	12.45	18.53	36.44	5.33	132.57%
YoY %	-50.03%	169.79%	13.01%	-32.81%	-49.15%	583.68%	-	-
Horiz. %	355.91%	712.20%	263.98%	233.58%	347.65%	683.68%	100.00%	-
NAPS	2.2666	2.1355	1.9225	1.8308	1.751	1.7945	1.6243	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.66	5.68	6.02	5.70	5.39	5.76	5.40	-
P/RPS	1.81	1.96	2.22	2.07	2.03	2.30	2.02	-7.03%
YoY %	-7.65%	-11.71%	7.25%	1.97%	-11.74%	13.86%	-	-
Horiz. %	89.60%	97.03%	109.90%	102.48%	100.50%	113.86%	100.00%	-
P/EPS	15.73	17.15	18.62	16.67	16.88	19.78	19.31	-12.74%
YoY %	-8.28%	-7.89%	11.70%	-1.24%	-14.66%	2.43%	-	-
Horiz. %	81.46%	88.81%	96.43%	86.33%	87.42%	102.43%	100.00%	-
EY	6.36	5.83	5.37	6.00	5.93	5.06	5.18	14.61%
YoY %	9.09%	8.57%	-10.50%	1.18%	17.19%	-2.32%	-	-
Horiz. %	122.78%	112.55%	103.67%	115.83%	114.48%	97.68%	100.00%	-
DY	3.53	7.04	2.49	2.34	3.71	6.94	1.11	115.80%
YoY %	-49.86%	182.73%	6.41%	-36.93%	-46.54%	525.23%	-	-
Horiz. %	318.02%	634.23%	224.32%	210.81%	334.23%	625.23%	100.00%	-
P/NAPS	2.37	2.52	2.94	2.91	2.85	2.92	2.95	-13.54%
YoY %	-5.95%	-14.29%	1.03%	2.11%	-2.40%	-1.02%	-	-
Horiz. %	80.34%	85.42%	99.66%	98.64%	96.61%	98.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	-
Price	5.58	5.65	5.60	5.81	5.46	5.70	5.44	-
P/RPS	1.79	1.95	2.06	2.11	2.06	2.27	2.04	-8.32%
YoY %	-8.21%	-5.34%	-2.37%	2.43%	-9.25%	11.27%	-	-
Horiz. %	87.75%	95.59%	100.98%	103.43%	100.98%	111.27%	100.00%	-
P/EPS	15.51	17.06	17.32	16.99	17.09	19.57	19.46	-14.00%
YoY %	-9.09%	-1.50%	1.94%	-0.59%	-12.67%	0.57%	-	-
Horiz. %	79.70%	87.67%	89.00%	87.31%	87.82%	100.57%	100.00%	-
EY	6.45	5.86	5.77	5.88	5.85	5.11	5.14	16.29%
YoY %	10.07%	1.56%	-1.87%	0.51%	14.48%	-0.58%	-	-
Horiz. %	125.49%	114.01%	112.26%	114.40%	113.81%	99.42%	100.00%	-
DY	3.58	7.08	2.68	2.29	3.66	7.02	1.10	119.14%
YoY %	-49.44%	164.18%	17.03%	-37.43%	-47.86%	538.18%	-	-
Horiz. %	325.45%	643.64%	243.64%	208.18%	332.73%	638.18%	100.00%	-
P/NAPS	2.33	2.51	2.73	2.96	2.89	2.89	2.97	-14.90%
YoY %	-7.17%	-8.06%	-7.77%	2.42%	0.00%	-2.69%	-	-
Horiz. %	78.45%	84.51%	91.92%	99.66%	97.31%	97.31%	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 10:10:00

EMA 5

10 Mins

SELL

2024-06-10 09:10:00

EMA 5

10 Mins

BUY

2024-06-10 09:00:00

EMA 5

30 Mins

BUY

2024-06-10 09:00:00

ADX

30 Mins

BUY

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

PTRANS

PERAK TRANSIT BERHAD

315

MPI

MALAYSIAN PACIFIC INDUSTRIES

311

HLIND

HONG LEONG INDUSTRIES BHD

300

JCY

JCY INTERNATIONAL BERHAD

285

GENTING

GENTING BHD

239

PBBANK

PUBLIC BANK BHD

208

TOPGLOV

TOP GLOVE CORPORATION BHD

204

MAYBANK

MALAYAN BANKING BHD

172

GENM

GENTING MALAYSIA BERHAD

161

Daily Stocks

HUBLINE

0.065

+0.025

210,525,100

TALAMT

0.015

0.00

119,599,400

JAKS

0.175

+0.02

116,259,200

WIDAD

0.085

+0.005

66,149,200

ITRONIC

0.05

+0.005

64,059,600

YNHPROP

0.67

+0.03

55,477,200

SCIB

0.32

+0.05

52,081,700

JTGROUP

0.505

+0.07

50,362,800

SINKUNG

0.165

+0.02

48,075,200

JCY

0.655

+0.015

46,743,900

More active Stocks

NESTLE

126.00

+0.50

7,000

HLFG

17.28

+0.18

20,800

KSENG

6.11

+0.17

74,100

HENGYUAN

2.96

+0.16

1,467,600

VITROX

4.13

+0.16

753,200

BMGREEN

1.76

+0.11

2,131,700

ATECH

3.59

+0.11

345,600

ECOWLD

1.69

+0.10

15,861,700

SUNCON

3.40

+0.10

2,287,800

PETRONM

5.10

+0.10

381,200

More gainer Stocks

DLADY

37.70

-0.72

27,000

PETDAG

18.20

-0.38

229,800

PMETAL

5.73

-0.16

1,985,500

KLK

21.00

-0.16

123,100

NIKKEI-HD

1.16

-0.15

11,500

CARLSBG

18.92

-0.12

115,500

PPB

14.70

-0.12

61,400

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.48

-0.12

7,700

HENGYUANC55

0.04

-0.11

355,300

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