[PARKSON] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

15-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- -73.28%

YoY- 17.75%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	2,925,082	2,214,190	1,412,865	656,485	2,722,256	2,105,080	1,351,183	67.58%
YoY %	32.11%	56.72%	115.22%	-75.88%	29.32%	55.80%	-	-
Horiz. %	216.48%	163.87%	104.57%	48.59%	201.47%	155.80%	100.00%	-
PBT	805,267	619,615	373,357	168,360	704,173	552,234	346,005	75.89%
YoY %	29.96%	65.96%	121.76%	-76.09%	27.51%	59.60%	-	-
Horiz. %	232.73%	179.08%	107.91%	48.66%	203.52%	159.60%	100.00%	-
Tax	-198,645	-146,695	-85,325	-38,010	-170,575	-133,188	-81,754	81.03%
YoY %	-35.41%	-71.92%	-124.48%	77.72%	-28.07%	-62.91%	-	-
Horiz. %	242.98%	179.43%	104.37%	46.49%	208.64%	162.91%	100.00%	-
NP	606,622	472,920	288,032	130,350	533,598	419,046	264,251	74.28%
YoY %	28.27%	64.19%	120.97%	-75.57%	27.34%	58.58%	-	-
Horiz. %	229.56%	178.97%	109.00%	49.33%	201.93%	158.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,404	275,162	169,990	76,190	285,128	228,489	145,017	79.66%
YoY %	26.62%	61.87%	123.11%	-73.28%	24.79%	57.56%	-	-
Horiz. %	240.25%	189.74%	117.22%	52.54%	196.62%	157.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	23.68%	22.85%	22.58%	24.22%	24.12%	23.63%	-
YoY %	4.18%	3.63%	1.20%	-6.77%	0.41%	2.07%	-	-
Horiz. %	104.40%	100.21%	96.70%	95.56%	102.50%	102.07%	100.00%	-
Total Cost	2,318,460	1,741,270	1,124,833	526,135	2,188,658	1,686,034	1,086,932	65.93%
YoY %	33.15%	54.80%	113.79%	-75.96%	29.81%	55.12%	-	-
Horiz. %	213.30%	160.20%	103.49%	48.41%	201.36%	155.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	1,782,682	1,756,858	16.53%
YoY %	5.01%	4.56%	-2.42%	10.48%	4.68%	1.47%	-	-
Horiz. %	125.72%	119.73%	114.51%	117.35%	106.22%	101.47%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	161,613	107,317	106,443	104,656	61,185	-	-	-
YoY %	50.59%	0.82%	1.71%	71.05%	0.00%	-	-	-
Horiz. %	264.14%	175.40%	173.97%	171.05%	100.00%	-	-	-
Div Payout %	46.39%	39.00%	62.62%	137.36%	21.46%	-	-	-
YoY %	18.95%	-37.72%	-54.41%	540.07%	0.00%	-	-	-
Horiz. %	216.17%	181.73%	291.80%	640.07%	100.00%	-	-	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	1,782,682	1,756,858	16.53%
YoY %	5.01%	4.56%	-2.42%	10.48%	4.68%	1.47%	-	-
Horiz. %	125.72%	119.73%	114.51%	117.35%	106.22%	101.47%	100.00%	-
NOSH	1,077,424	1,073,174	1,064,433	1,046,565	1,019,756	1,018,675	1,015,525	4.03%
YoY %	0.40%	0.82%	1.71%	2.63%	0.11%	0.31%	-	-
Horiz. %	106.10%	105.68%	104.82%	103.06%	100.42%	100.31%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	20.74%	21.36%	20.39%	19.86%	19.60%	19.91%	19.56%	-
YoY %	-2.90%	4.76%	2.67%	1.33%	-1.56%	1.79%	-	-
Horiz. %	106.03%	109.20%	104.24%	101.53%	100.20%	101.79%	100.00%	-
ROE	15.77%	13.08%	8.45%	3.70%	15.28%	12.82%	8.25%	-
YoY %	20.57%	54.79%	128.38%	-75.79%	19.19%	55.39%	-	-
Horiz. %	191.15%	158.55%	102.42%	44.85%	185.21%	155.39%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	271.49	206.32	132.73	62.73	266.95	206.65	133.05	61.08%
YoY %	31.59%	55.44%	111.59%	-76.50%	29.18%	55.32%	-	-
Horiz. %	204.05%	155.07%	99.76%	47.15%	200.64%	155.32%	100.00%	-
EPS	32.33	25.64	15.97	7.28	27.96	22.43	14.28	72.67%
YoY %	26.09%	60.55%	119.37%	-73.96%	24.65%	57.07%	-	-
Horiz. %	226.40%	179.55%	111.83%	50.98%	195.80%	157.07%	100.00%	-
DPS	15.00	10.00	10.00	10.00	6.00	0.00	0.00	-
YoY %	50.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	250.00%	166.67%	166.67%	166.67%	100.00%	-	-	-
NAPS	2.05	1.96	1.89	1.97	1.83	1.75	1.73	12.01%
YoY %	4.59%	3.70%	-4.06%	7.65%	4.57%	1.16%	-	-
Horiz. %	118.50%	113.29%	109.25%	113.87%	105.78%	101.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,046,565
RPS	254.60	192.72	122.98	57.14	236.94	183.23	117.61	67.58%
YoY %	32.11%	56.71%	115.23%	-75.88%	29.31%	55.79%	-	-
Horiz. %	216.48%	163.86%	104.57%	48.58%	201.46%	155.79%	100.00%	-
EPS	30.32	23.95	14.80	6.63	24.82	19.89	12.62	79.67%
YoY %	26.60%	61.82%	123.23%	-73.29%	24.79%	57.61%	-	-
Horiz. %	240.25%	189.78%	117.27%	52.54%	196.67%	157.61%	100.00%	-
DPS	14.07	9.34	9.26	9.11	5.33	0.00	0.00	-
YoY %	50.64%	0.86%	1.65%	70.92%	0.00%	0.00%	-	-
Horiz. %	263.98%	175.23%	173.73%	170.92%	100.00%	-	-	-
NAPS	1.9225	1.8308	1.751	1.7945	1.6243	1.5516	1.5292	16.53%
YoY %	5.01%	4.56%	-2.42%	10.48%	4.69%	1.46%	-	-
Horiz. %	125.72%	119.72%	114.50%	117.35%	106.22%	101.46%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	6.02	5.70	5.39	5.76	5.40	5.84	5.26	-
P/RPS	2.22	2.76	4.06	9.18	2.02	2.83	3.95	-31.96%
YoY %	-19.57%	-32.02%	-55.77%	354.46%	-28.62%	-28.35%	-	-
Horiz. %	56.20%	69.87%	102.78%	232.41%	51.14%	71.65%	100.00%	-
P/EPS	18.62	22.23	33.75	79.12	19.31	26.04	36.83	-36.61%
YoY %	-16.24%	-34.13%	-57.34%	309.74%	-25.84%	-29.30%	-	-
Horiz. %	50.56%	60.36%	91.64%	214.82%	52.43%	70.70%	100.00%	-
EY	5.37	4.50	2.96	1.26	5.18	3.84	2.71	57.96%
YoY %	19.33%	52.03%	134.92%	-75.68%	34.90%	41.70%	-	-
Horiz. %	198.15%	166.05%	109.23%	46.49%	191.14%	141.70%	100.00%	-
DY	2.49	1.75	1.86	1.74	1.11	0.00	0.00	-
YoY %	42.29%	-5.91%	6.90%	56.76%	0.00%	0.00%	-	-
Horiz. %	224.32%	157.66%	167.57%	156.76%	100.00%	-	-	-
P/NAPS	2.94	2.91	2.85	2.92	2.95	3.34	3.04	-2.21%
YoY %	1.03%	2.11%	-2.40%	-1.02%	-11.68%	9.87%	-	-
Horiz. %	96.71%	95.72%	93.75%	96.05%	97.04%	109.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	24/05/10	23/02/10	-
Price	5.60	5.81	5.46	5.70	5.44	5.10	5.34	-
P/RPS	2.06	2.82	4.11	9.09	2.04	2.47	4.01	-35.93%
YoY %	-26.95%	-31.39%	-54.79%	345.59%	-17.41%	-38.40%	-	-
Horiz. %	51.37%	70.32%	102.49%	226.68%	50.87%	61.60%	100.00%	-
P/EPS	17.32	22.66	34.19	78.30	19.46	22.74	37.39	-40.21%
YoY %	-23.57%	-33.72%	-56.33%	302.36%	-14.42%	-39.18%	-	-
Horiz. %	46.32%	60.60%	91.44%	209.41%	52.05%	60.82%	100.00%	-
EY	5.77	4.41	2.92	1.28	5.14	4.40	2.67	67.38%
YoY %	30.84%	51.03%	128.12%	-75.10%	16.82%	64.79%	-	-
Horiz. %	216.10%	165.17%	109.36%	47.94%	192.51%	164.79%	100.00%	-
DY	2.68	1.72	1.83	1.75	1.10	0.00	0.00	-
YoY %	55.81%	-6.01%	4.57%	59.09%	0.00%	0.00%	-	-
Horiz. %	243.64%	156.36%	166.36%	159.09%	100.00%	-	-	-
P/NAPS	2.73	2.96	2.89	2.89	2.97	2.91	3.09	-7.94%
YoY %	-7.77%	2.42%	0.00%	-2.69%	2.06%	-5.83%	-	-
Horiz. %	88.35%	95.79%	93.53%	93.53%	96.12%	94.17%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 11:00:00

EMA 5

5 Mins

SELL

2024-07-04 10:50:00

EMA 5

10 Mins

SELL

2024-07-04 10:45:00

ADX

5 Mins

BUY

2024-07-04 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-04 10:20:00

TURTLE SYSTEM 20

5 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

941

SALCON

SALCON BHD

921

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

839

YTLPOWR

YTL POWER INTERNATIONAL BHD

745

JCY

JCY INTERNATIONAL BERHAD

641

WCT

WCT HOLDINGS BERHAD

617

GENTING

GENTING BHD

604

PBBANK

PUBLIC BANK BHD

541

Daily Stocks

OFB

0.81

+0.53

120,437,400

HSI-HWW

0.215

-0.02

82,765,100

AHB-WC

0.075

0.00

73,947,000

DATAPRP

0.195

+0.025

70,003,000

HSI-HWE

0.12

-0.01

65,664,800

HSI-CXN

0.21

+0.01

58,154,700

SNS

0.885

+0.005

55,231,500

APPASIA

0.16

0.00

53,204,900

HEXCARE

0.275

+0.01

53,125,600

JAKS

0.17

+0.01

49,196,000

More active Stocks

OFB

0.81

+0.53

120,437,400

WPRTS

4.48

+0.24

1,232,700

F&N

31.94

+0.20

5,900

PIE

6.46

+0.19

278,000

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

14,600

SKBSHUT-WA

0.56

+0.14

10,467,600

PMETAL

6.00

+0.12

5,059,100

KOTRA

4.31

+0.11

700

SKBSHUT

0.995

+0.10

6,359,700

More gainer Stocks

TOYOVEN

1.06

-0.32

7,631,500

HEIM

22.22

-0.28

98,200

DLADY

35.84

-0.24

3,100

MPI

39.48

-0.20

39,700

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

239,200

KLK

20.40

-0.16

93,500

SUNCON

4.03

-0.13

16,575,100

KUAISHO-C17

0.08

-0.12

58,800

HSI-HWO

0.43

-0.10

54,000

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