[PARKWD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 55.83%
YoY- 1352.02%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 124,666 124,666 96,364 61,142 30,776 116,191 88,642 25.50%
PBT 6,291 6,291 7,174 6,055 3,720 11,137 5,903 4.33%
Tax -1,259 -1,259 -1,767 -1,394 -729 -3,232 -1,768 -20.23%
NP 5,032 5,032 5,407 4,661 2,991 7,905 4,135 13.97%
-
NP to SH 5,032 5,032 5,407 4,661 2,991 7,905 4,135 13.97%
-
Tax Rate 20.01% 20.01% 24.63% 23.02% 19.60% 29.02% 29.95% -
Total Cost 119,634 119,634 90,957 56,481 27,785 108,286 84,507 26.05%
-
Net Worth 93,792 94,875 96,124 94,901 96,096 91,807 84,294 7.37%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,404 - - - - 2,384 - -
Div Payout % 47.79% - - - - 30.17% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 93,792 94,875 96,124 94,901 96,096 91,807 84,294 7.37%
NOSH 120,246 120,095 120,155 120,128 120,120 119,230 113,911 3.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.04% 4.04% 5.61% 7.62% 9.72% 6.80% 4.66% -
ROE 5.37% 5.30% 5.63% 4.91% 3.11% 8.61% 4.91% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.68 103.81 80.20 50.90 25.62 97.45 77.82 21.05%
EPS 4.19 4.19 4.50 3.88 2.49 6.63 3.63 10.02%
DPS 2.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.78 0.79 0.80 0.79 0.80 0.77 0.74 3.56%
Adjusted Per Share Value based on latest NOSH - 120,143
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.21 44.21 34.18 21.68 10.91 41.21 31.44 25.48%
EPS 1.78 1.78 1.92 1.65 1.06 2.80 1.47 13.59%
DPS 0.85 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.3326 0.3365 0.3409 0.3366 0.3408 0.3256 0.299 7.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.63 0.56 0.72 0.93 0.74 0.70 0.82 -
P/RPS 0.61 0.54 0.90 1.83 2.89 0.72 1.05 -30.35%
P/EPS 15.05 13.37 16.00 23.97 29.72 10.56 22.59 -23.70%
EY 6.64 7.48 6.25 4.17 3.36 9.47 4.43 30.93%
DY 3.17 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.81 0.71 0.90 1.18 0.93 0.91 1.11 -18.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 18/08/05 31/05/05 21/02/05 08/11/04 24/08/04 24/05/04 -
Price 0.56 0.52 0.57 0.85 0.74 0.65 0.70 -
P/RPS 0.54 0.50 0.71 1.67 2.89 0.67 0.90 -28.84%
P/EPS 13.38 12.41 12.67 21.91 29.72 9.80 19.28 -21.59%
EY 7.47 8.06 7.89 4.56 3.36 10.20 5.19 27.44%
DY 3.57 0.00 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 0.72 0.66 0.71 1.08 0.93 0.84 0.95 -16.85%

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