[PARKSON] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 26.62%

YoY- 22.19%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Cumulative Result
Revenue	2,621,019	1,702,813	791,631	2,925,082	2,214,190	1,412,865	656,485	151.45%
YoY %	53.92%	115.10%	-72.94%	32.11%	56.72%	115.22%	-	-
Horiz. %	399.25%	259.38%	120.59%	445.57%	337.28%	215.22%	100.00%	-
PBT	700,122	450,307	210,264	805,267	619,615	373,357	168,360	158.37%
YoY %	55.48%	114.16%	-73.89%	29.96%	65.96%	121.76%	-	-
Horiz. %	415.85%	267.47%	124.89%	478.30%	368.03%	221.76%	100.00%	-
Tax	-171,497	-108,524	-55,095	-198,645	-146,695	-85,325	-38,010	172.79%
YoY %	-58.03%	-96.98%	72.26%	-35.41%	-71.92%	-124.48%	-	-
Horiz. %	451.19%	285.51%	144.95%	522.61%	385.94%	224.48%	100.00%	-
NP	528,625	341,783	155,169	606,622	472,920	288,032	130,350	154.09%
YoY %	54.67%	120.27%	-74.42%	28.27%	64.19%	120.97%	-	-
Horiz. %	405.54%	262.20%	119.04%	465.38%	362.81%	220.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	298,372	196,012	90,289	348,404	275,162	169,990	76,190	148.24%
YoY %	52.22%	117.09%	-74.08%	26.62%	61.87%	123.11%	-	-
Horiz. %	391.62%	257.27%	118.51%	457.28%	361.15%	223.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.50%	24.10%	26.20%	24.67%	23.68%	22.85%	22.58%	-
YoY %	1.66%	-8.02%	6.20%	4.18%	3.63%	1.20%	-	-
Horiz. %	108.50%	106.73%	116.03%	109.26%	104.87%	101.20%	100.00%	-
Total Cost	2,092,394	1,361,030	636,462	2,318,460	1,741,270	1,124,833	526,135	150.80%
YoY %	53.74%	113.84%	-72.55%	33.15%	54.80%	113.79%	-	-
Horiz. %	397.69%	258.68%	120.97%	440.66%	330.95%	213.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,635,256	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	17.75%
YoY %	1.20%	6.14%	11.08%	5.01%	4.56%	-2.42%	-	-
Horiz. %	127.82%	126.30%	119.00%	107.13%	102.02%	97.58%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	174,231	108,956	109,044	161,613	107,317	106,443	104,656	40.42%
YoY %	59.91%	-0.08%	-32.53%	50.59%	0.82%	1.71%	-	-
Horiz. %	166.48%	104.11%	104.19%	154.42%	102.54%	101.71%	100.00%	-
Div Payout %	58.39%	55.59%	120.77%	46.39%	39.00%	62.62%	137.36%	-
YoY %	5.04%	-53.97%	160.34%	18.95%	-37.72%	-54.41%	-	-
Horiz. %	42.51%	40.47%	87.92%	33.77%	28.39%	45.59%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	2,635,256	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	17.75%
YoY %	1.20%	6.14%	11.08%	5.01%	4.56%	-2.42%	-	-
Horiz. %	127.82%	126.30%	119.00%	107.13%	102.02%	97.58%	100.00%	-
NOSH	1,088,948	1,089,560	1,090,446	1,077,424	1,073,174	1,064,433	1,046,565	2.67%
YoY %	-0.06%	-0.08%	1.21%	0.40%	0.82%	1.71%	-	-
Horiz. %	104.05%	104.11%	104.19%	102.95%	102.54%	101.71%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	20.17%	20.07%	19.60%	20.74%	21.36%	20.39%	19.86%	-
YoY %	0.50%	2.40%	-5.50%	-2.90%	4.76%	2.67%	-	-
Horiz. %	101.56%	101.06%	98.69%	104.43%	107.55%	102.67%	100.00%	-
ROE	11.32%	7.53%	3.68%	15.77%	13.08%	8.45%	3.70%	-
YoY %	50.33%	104.62%	-76.66%	20.57%	54.79%	128.38%	-	-
Horiz. %	305.95%	203.51%	99.46%	426.22%	353.51%	228.38%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	240.69	156.28	72.60	271.49	206.32	132.73	62.73	144.88%
YoY %	54.01%	115.26%	-73.26%	31.59%	55.44%	111.59%	-	-
Horiz. %	383.69%	249.13%	115.73%	432.79%	328.90%	211.59%	100.00%	-
EPS	27.40	17.99	8.28	32.33	25.64	15.97	7.28	141.76%
YoY %	52.31%	117.27%	-74.39%	26.09%	60.55%	119.37%	-	-
Horiz. %	376.37%	247.12%	113.74%	444.09%	352.20%	219.37%	100.00%	-
DPS	16.00	10.00	10.00	15.00	10.00	10.00	10.00	36.75%
YoY %	60.00%	0.00%	-33.33%	50.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	100.00%	100.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	2.42	2.39	2.25	2.05	1.96	1.89	1.97	14.68%
YoY %	1.26%	6.22%	9.76%	4.59%	3.70%	-4.06%	-	-
Horiz. %	122.84%	121.32%	114.21%	104.06%	99.49%	95.94%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,893
RPS	227.26	147.64	68.64	253.62	191.98	122.50	56.92	151.46%
YoY %	53.93%	115.09%	-72.94%	32.11%	56.72%	115.21%	-	-
Horiz. %	399.26%	259.38%	120.59%	445.57%	337.28%	215.21%	100.00%	-
EPS	25.87	17.00	7.83	30.21	23.86	14.74	6.61	148.14%
YoY %	52.18%	117.11%	-74.08%	26.61%	61.87%	123.00%	-	-
Horiz. %	391.38%	257.19%	118.46%	457.03%	360.97%	223.00%	100.00%	-
DPS	15.11	9.45	9.45	14.01	9.30	9.23	9.07	40.48%
YoY %	59.89%	0.00%	-32.55%	50.65%	0.76%	1.76%	-	-
Horiz. %	166.59%	104.19%	104.19%	154.47%	102.54%	101.76%	100.00%	-
NAPS	2.2849	2.2578	2.1273	1.9151	1.8238	1.7443	1.7876	17.76%
YoY %	1.20%	6.13%	11.08%	5.01%	4.56%	-2.42%	-	-
Horiz. %	127.82%	126.30%	119.00%	107.13%	102.03%	97.58%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	5.37	5.66	5.68	6.02	5.70	5.39	5.76	-
P/RPS	2.23	3.62	7.82	2.22	2.76	4.06	9.18	-61.03%
YoY %	-38.40%	-53.71%	252.25%	-19.57%	-32.02%	-55.77%	-	-
Horiz. %	24.29%	39.43%	85.19%	24.18%	30.07%	44.23%	100.00%	-
P/EPS	19.60	31.46	68.60	18.62	22.23	33.75	79.12	-60.52%
YoY %	-37.70%	-54.14%	268.42%	-16.24%	-34.13%	-57.34%	-	-
Horiz. %	24.77%	39.76%	86.70%	23.53%	28.10%	42.66%	100.00%	-
EY	5.10	3.18	1.46	5.37	4.50	2.96	1.26	153.76%
YoY %	60.38%	117.81%	-72.81%	19.33%	52.03%	134.92%	-	-
Horiz. %	404.76%	252.38%	115.87%	426.19%	357.14%	234.92%	100.00%	-
DY	2.98	1.77	1.76	2.49	1.75	1.86	1.74	43.09%
YoY %	68.36%	0.57%	-29.32%	42.29%	-5.91%	6.90%	-	-
Horiz. %	171.26%	101.72%	101.15%	143.10%	100.57%	106.90%	100.00%	-
P/NAPS	2.22	2.37	2.52	2.94	2.91	2.85	2.92	-16.68%
YoY %	-6.33%	-5.95%	-14.29%	1.03%	2.11%	-2.40%	-	-
Horiz. %	76.03%	81.16%	86.30%	100.68%	99.66%	97.60%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	22/05/12	27/02/12	23/11/11	23/08/11	25/05/11	22/02/11	15/11/10	-
Price	4.69	5.58	5.65	5.60	5.81	5.46	5.70	-
P/RPS	1.95	3.57	7.78	2.06	2.82	4.11	9.09	-64.13%
YoY %	-45.38%	-54.11%	277.67%	-26.95%	-31.39%	-54.79%	-	-
Horiz. %	21.45%	39.27%	85.59%	22.66%	31.02%	45.21%	100.00%	-
P/EPS	17.12	31.02	68.24	17.32	22.66	34.19	78.30	-63.67%
YoY %	-44.81%	-54.54%	294.00%	-23.57%	-33.72%	-56.33%	-	-
Horiz. %	21.86%	39.62%	87.15%	22.12%	28.94%	43.67%	100.00%	-
EY	5.84	3.22	1.47	5.77	4.41	2.92	1.28	174.83%
YoY %	81.37%	119.05%	-74.52%	30.84%	51.03%	128.12%	-	-
Horiz. %	456.25%	251.56%	114.84%	450.78%	344.53%	228.12%	100.00%	-
DY	3.41	1.79	1.77	2.68	1.72	1.83	1.75	55.94%
YoY %	90.50%	1.13%	-33.96%	55.81%	-6.01%	4.57%	-	-
Horiz. %	194.86%	102.29%	101.14%	153.14%	98.29%	104.57%	100.00%	-
P/NAPS	1.94	2.33	2.51	2.73	2.96	2.89	2.89	-23.31%
YoY %	-16.74%	-7.17%	-8.06%	-7.77%	2.42%	0.00%	-	-
Horiz. %	67.13%	80.62%	86.85%	94.46%	102.42%	100.00%	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