[PARKSON] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -84.47%
YoY- -34.61%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 3,454,958 2,659,010 1,740,431 824,108 3,420,578 2,621,019 1,702,813 60.33%
PBT 616,376 532,209 336,594 148,548 887,663 700,122 450,307 23.30%
Tax -179,934 -152,572 -100,147 -42,589 -218,951 -171,497 -108,524 40.12%
NP 436,442 379,637 236,447 105,959 668,712 528,625 341,783 17.71%
-
NP to SH 239,708 210,205 133,286 59,039 380,076 298,372 196,012 14.37%
-
Tax Rate 29.19% 28.67% 29.75% 28.67% 24.67% 24.50% 24.10% -
Total Cost 3,018,516 2,279,373 1,503,984 718,149 2,751,866 2,092,394 1,361,030 70.14%
-
Net Worth 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 4.61%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 195,155 195,236 108,450 108,527 174,113 174,231 108,956 47.53%
Div Payout % 81.41% 92.88% 81.37% 183.82% 45.81% 58.39% 55.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 2,604,050 4.61%
NOSH 1,084,199 1,084,649 1,084,507 1,085,275 1,088,208 1,088,948 1,089,560 -0.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.63% 14.28% 13.59% 12.86% 19.55% 20.17% 20.07% -
ROE 8.60% 7.57% 5.00% 2.18% 14.08% 11.32% 7.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 318.66 245.15 160.48 75.94 314.33 240.69 156.28 60.86%
EPS 22.11 19.38 12.29 5.44 34.93 27.40 17.99 14.75%
DPS 18.00 18.00 10.00 10.00 16.00 16.00 10.00 48.02%
NAPS 2.57 2.56 2.46 2.49 2.48 2.42 2.39 4.96%
Adjusted Per Share Value based on latest NOSH - 1,085,275
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 300.72 231.44 151.49 71.73 297.73 228.13 148.21 60.34%
EPS 20.86 18.30 11.60 5.14 33.08 25.97 17.06 14.36%
DPS 16.99 16.99 9.44 9.45 15.15 15.17 9.48 47.59%
NAPS 2.4253 2.4168 2.3221 2.3521 2.349 2.2937 2.2666 4.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.90 4.70 5.20 4.82 4.58 5.37 5.66 -
P/RPS 1.22 1.92 3.24 6.35 1.46 2.23 3.62 -51.60%
P/EPS 17.64 24.25 42.31 88.60 13.11 19.60 31.46 -32.02%
EY 5.67 4.12 2.36 1.13 7.63 5.10 3.18 47.09%
DY 4.62 3.83 1.92 2.07 3.49 2.98 1.77 89.68%
P/NAPS 1.52 1.84 2.11 1.94 1.85 2.22 2.37 -25.65%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 27/05/13 25/02/13 28/11/12 27/08/12 22/05/12 27/02/12 -
Price 3.30 3.80 4.67 4.59 4.67 4.69 5.58 -
P/RPS 1.04 1.55 2.91 6.04 1.49 1.95 3.57 -56.08%
P/EPS 14.93 19.61 38.00 84.38 13.37 17.12 31.02 -38.61%
EY 6.70 5.10 2.63 1.19 7.48 5.84 3.22 63.05%
DY 5.45 4.74 2.14 2.18 3.43 3.41 1.79 110.21%
P/NAPS 1.28 1.48 1.90 1.84 1.88 1.94 2.33 -32.94%

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