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

Stock

[PARKSON] PARKSON HOLDINGS BHD

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

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Annualized Quarter Result
Revenue	3,480,862	3,296,432	3,420,578	3,494,692	3,405,626	3,166,524	2,925,082	12.23%
YoY %	5.59%	-3.63%	-2.12%	2.62%	7.55%	8.25%	-	-
Horiz. %	119.00%	112.70%	116.94%	119.47%	116.43%	108.25%	100.00%	-
PBT	673,188	594,192	887,663	933,496	900,614	841,056	805,267	-11.20%
YoY %	13.29%	-33.06%	-4.91%	3.65%	7.08%	4.44%	-	-
Horiz. %	83.60%	73.79%	110.23%	115.92%	111.84%	104.44%	100.00%	-
Tax	-200,294	-170,356	-218,951	-228,662	-217,048	-220,380	-198,645	0.55%
YoY %	-17.57%	22.19%	4.25%	-5.35%	1.51%	-10.94%	-	-
Horiz. %	100.83%	85.76%	110.22%	115.11%	109.26%	110.94%	100.00%	-
NP	472,894	423,836	668,712	704,833	683,566	620,676	606,622	-15.23%
YoY %	11.57%	-36.62%	-5.12%	3.11%	10.13%	2.32%	-	-
Horiz. %	77.96%	69.87%	110.24%	116.19%	112.68%	102.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	266,572	236,156	380,076	397,829	392,024	361,156	348,404	-16.27%
YoY %	12.88%	-37.87%	-4.46%	1.48%	8.55%	3.66%	-	-
Horiz. %	76.51%	67.78%	109.09%	114.19%	112.52%	103.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.75%	28.67%	24.67%	24.50%	24.10%	26.20%	24.67%	-
YoY %	3.77%	16.21%	0.69%	1.66%	-8.02%	6.20%	-	-
Horiz. %	120.59%	116.21%	100.00%	99.31%	97.69%	106.20%	100.00%	-
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%
YoY %	4.71%	4.39%	-1.36%	2.49%	6.92%	9.81%	-	-
Horiz. %	129.74%	123.90%	118.69%	120.33%	117.41%	109.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.27%	0.13%	2.41%	1.20%	6.14%	11.08%	-	-
Horiz. %	120.79%	122.35%	122.19%	119.31%	117.90%	111.08%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	216,901	434,110	174,113	232,309	217,912	436,178	161,613	21.56%
YoY %	-50.04%	149.33%	-25.05%	6.61%	-50.04%	169.89%	-	-
Horiz. %	134.21%	268.61%	107.73%	143.74%	134.84%	269.89%	100.00%	-
Div Payout %	81.37%	183.82%	45.81%	58.39%	55.59%	120.77%	46.39%	-
YoY %	-55.73%	301.27%	-21.54%	5.04%	-53.97%	160.34%	-	-
Horiz. %	175.40%	396.25%	98.75%	125.87%	119.83%	260.34%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
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%
YoY %	-1.27%	0.13%	2.41%	1.20%	6.14%	11.08%	-	-
Horiz. %	120.79%	122.35%	122.19%	119.31%	117.90%	111.08%	100.00%	-
NOSH	1,084,507	1,085,275	1,088,208	1,088,948	1,089,560	1,090,446	1,077,424	0.43%
YoY %	-0.07%	-0.27%	-0.07%	-0.06%	-0.08%	1.21%	-	-
Horiz. %	100.66%	100.73%	101.00%	101.07%	101.13%	101.21%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	13.59%	12.86%	19.55%	20.17%	20.07%	19.60%	20.74%	-
YoY %	5.68%	-34.22%	-3.07%	0.50%	2.40%	-5.50%	-	-
Horiz. %	65.53%	62.01%	94.26%	97.25%	96.77%	94.50%	100.00%	-
ROE	9.99%	8.74%	14.08%	15.10%	15.05%	14.72%	15.77%	-
YoY %	14.30%	-37.93%	-6.75%	0.33%	2.24%	-6.66%	-	-
Horiz. %	63.35%	55.42%	89.28%	95.75%	95.43%	93.34%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	320.96	303.74	314.33	320.92	312.57	290.39	271.49	11.74%
YoY %	5.67%	-3.37%	-2.05%	2.67%	7.64%	6.96%	-	-
Horiz. %	118.22%	111.88%	115.78%	118.21%	115.13%	106.96%	100.00%	-
EPS	24.58	21.76	34.93	36.53	35.98	33.12	32.33	-16.62%
YoY %	12.96%	-37.70%	-4.38%	1.53%	8.64%	2.44%	-	-
Horiz. %	76.03%	67.31%	108.04%	112.99%	111.29%	102.44%	100.00%	-
DPS	20.00	40.00	16.00	21.33	20.00	40.00	15.00	21.03%
YoY %	-50.00%	150.00%	-24.99%	6.65%	-50.00%	166.67%	-	-
Horiz. %	133.33%	266.67%	106.67%	142.20%	133.33%	266.67%	100.00%	-
NAPS	2.46	2.49	2.48	2.42	2.39	2.25	2.05	12.86%
YoY %	-1.20%	0.40%	2.48%	1.26%	6.22%	9.76%	-	-
Horiz. %	120.00%	121.46%	120.98%	118.05%	116.59%	109.76%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,087,778
RPS	302.97	286.92	297.73	304.18	296.42	275.61	254.60	12.23%
YoY %	5.59%	-3.63%	-2.12%	2.62%	7.55%	8.25%	-	-
Horiz. %	119.00%	112.69%	116.94%	119.47%	116.43%	108.25%	100.00%	-
EPS	23.20	20.55	33.08	34.63	34.12	31.43	30.32	-16.27%
YoY %	12.90%	-37.88%	-4.48%	1.49%	8.56%	3.66%	-	-
Horiz. %	76.52%	67.78%	109.10%	114.22%	112.53%	103.66%	100.00%	-
DPS	18.88	37.78	15.15	20.22	18.97	37.96	14.07	21.54%
YoY %	-50.03%	149.37%	-25.07%	6.59%	-50.03%	169.79%	-	-
Horiz. %	134.19%	268.51%	107.68%	143.71%	134.83%	269.79%	100.00%	-
NAPS	2.3221	2.3521	2.349	2.2937	2.2666	2.1355	1.9225	13.35%
YoY %	-1.28%	0.13%	2.41%	1.20%	6.14%	11.08%	-	-
Horiz. %	120.79%	122.35%	122.18%	119.31%	117.90%	111.08%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	1.89%	8.90%	-12.57%	-7.73%	-7.65%	-11.71%	-	-
Horiz. %	72.97%	71.62%	65.77%	75.23%	81.53%	88.29%	100.00%	-
P/EPS	21.16	22.15	13.11	14.70	15.73	17.15	18.62	8.85%
YoY %	-4.47%	68.95%	-10.82%	-6.55%	-8.28%	-7.89%	-	-
Horiz. %	113.64%	118.96%	70.41%	78.95%	84.48%	92.11%	100.00%	-
EY	4.73	4.51	7.63	6.80	6.36	5.83	5.37	-8.07%
YoY %	4.88%	-40.89%	12.21%	6.92%	9.09%	8.57%	-	-
Horiz. %	88.08%	83.99%	142.09%	126.63%	118.44%	108.57%	100.00%	-
DY	3.85	8.30	3.49	3.97	3.53	7.04	2.49	33.53%
YoY %	-53.61%	137.82%	-12.09%	12.46%	-49.86%	182.73%	-	-
Horiz. %	154.62%	333.33%	140.16%	159.44%	141.77%	282.73%	100.00%	-
P/NAPS	2.11	1.94	1.85	2.22	2.37	2.52	2.94	-19.75%
YoY %	8.76%	4.86%	-16.67%	-6.33%	-5.95%	-14.29%	-	-
Horiz. %	71.77%	65.99%	62.93%	75.51%	80.61%	85.71%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-3.97%	1.34%	2.05%	-18.44%	-8.21%	-5.34%	-	-
Horiz. %	70.39%	73.30%	72.33%	70.87%	86.89%	94.66%	100.00%	-
P/EPS	19.00	21.09	13.37	12.84	15.51	17.06	17.32	6.33%
YoY %	-9.91%	57.74%	4.13%	-17.21%	-9.09%	-1.50%	-	-
Horiz. %	109.70%	121.77%	77.19%	74.13%	89.55%	98.50%	100.00%	-
EY	5.26	4.74	7.48	7.79	6.45	5.86	5.77	-5.95%
YoY %	10.97%	-36.63%	-3.98%	20.78%	10.07%	1.56%	-	-
Horiz. %	91.16%	82.15%	129.64%	135.01%	111.79%	101.56%	100.00%	-
DY	4.28	8.71	3.43	4.55	3.58	7.08	2.68	36.43%
YoY %	-50.86%	153.94%	-24.62%	27.09%	-49.44%	164.18%	-	-
Horiz. %	159.70%	325.00%	127.99%	169.78%	133.58%	264.18%	100.00%	-
P/NAPS	1.90	1.84	1.88	1.94	2.33	2.51	2.73	-21.37%
YoY %	3.26%	-2.13%	-3.09%	-16.74%	-7.17%	-8.06%	-	-
Horiz. %	69.60%	67.40%	68.86%	71.06%	85.35%	91.94%	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