[PARKSON] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 1.48%
YoY- 8.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 3,480,862 3,296,432 3,420,578 3,494,692 3,405,626 3,166,524 2,925,082 12.23%
PBT 673,188 594,192 887,663 933,496 900,614 841,056 805,267 -11.20%
Tax -200,294 -170,356 -218,951 -228,662 -217,048 -220,380 -198,645 0.55%
NP 472,894 423,836 668,712 704,833 683,566 620,676 606,622 -15.23%
-
NP to SH 266,572 236,156 380,076 397,829 392,024 361,156 348,404 -16.27%
-
Tax Rate 29.75% 28.67% 24.67% 24.50% 24.10% 26.20% 24.67% -
Total Cost 3,007,968 2,872,596 2,751,866 2,789,858 2,722,060 2,545,848 2,318,460 18.86%
-
Net Worth 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 2,453,505 2,208,720 13.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 216,901 434,110 174,113 232,309 217,912 436,178 161,613 21.56%
Div Payout % 81.37% 183.82% 45.81% 58.39% 55.59% 120.77% 46.39% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 2,453,505 2,208,720 13.35%
NOSH 1,084,507 1,085,275 1,088,208 1,088,948 1,089,560 1,090,446 1,077,424 0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.59% 12.86% 19.55% 20.17% 20.07% 19.60% 20.74% -
ROE 9.99% 8.74% 14.08% 15.10% 15.05% 14.72% 15.77% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 320.96 303.74 314.33 320.92 312.57 290.39 271.49 11.74%
EPS 24.58 21.76 34.93 36.53 35.98 33.12 32.33 -16.62%
DPS 20.00 40.00 16.00 21.33 20.00 40.00 15.00 21.03%
NAPS 2.46 2.49 2.48 2.42 2.39 2.25 2.05 12.86%
Adjusted Per Share Value based on latest NOSH - 1,087,778
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 301.81 285.82 296.58 303.01 295.29 274.55 253.62 12.23%
EPS 23.11 20.48 32.95 34.49 33.99 31.31 30.21 -16.28%
DPS 18.81 37.64 15.10 20.14 18.89 37.82 14.01 21.59%
NAPS 2.3132 2.3431 2.34 2.2849 2.2578 2.1273 1.9151 13.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.20 4.82 4.58 5.37 5.66 5.68 6.02 -
P/RPS 1.62 1.59 1.46 1.67 1.81 1.96 2.22 -18.86%
P/EPS 21.16 22.15 13.11 14.70 15.73 17.15 18.62 8.85%
EY 4.73 4.51 7.63 6.80 6.36 5.83 5.37 -8.07%
DY 3.85 8.30 3.49 3.97 3.53 7.04 2.49 33.53%
P/NAPS 2.11 1.94 1.85 2.22 2.37 2.52 2.94 -19.75%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 27/08/12 22/05/12 27/02/12 23/11/11 23/08/11 -
Price 4.67 4.59 4.67 4.69 5.58 5.65 5.60 -
P/RPS 1.45 1.51 1.49 1.46 1.79 1.95 2.06 -20.78%
P/EPS 19.00 21.09 13.37 12.84 15.51 17.06 17.32 6.33%
EY 5.26 4.74 7.48 7.79 6.45 5.86 5.77 -5.95%
DY 4.28 8.71 3.43 4.55 3.58 7.08 2.68 36.43%
P/NAPS 1.90 1.84 1.88 1.94 2.33 2.51 2.73 -21.37%

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