[PARKSON] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -87.18%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,553,882 2,737,371 1,779,420 831,322 3,454,958 2,659,010 1,740,431 61.16%
PBT 382,504 314,998 167,140 79,278 616,376 532,209 336,594 8.92%
Tax -143,449 -129,235 -83,537 -31,776 -179,934 -152,572 -100,147 27.15%
NP 239,055 185,763 83,603 47,502 436,442 379,637 236,447 0.73%
-
NP to SH 138,148 111,388 56,324 30,738 239,708 210,205 133,286 2.42%
-
Tax Rate 37.50% 41.03% 49.98% 40.08% 29.19% 28.67% 29.75% -
Total Cost 3,314,827 2,551,608 1,695,817 783,820 3,018,516 2,279,373 1,503,984 69.60%
-
Net Worth 2,645,424 2,872,806 2,891,730 2,847,309 2,786,392 2,776,701 2,667,889 -0.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 195,155 195,236 108,450 -
Div Payout % - - - - 81.41% 92.88% 81.37% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 2,645,424 2,872,806 2,891,730 2,847,309 2,786,392 2,776,701 2,667,889 -0.56%
NOSH 1,062,419 1,067,957 1,079,003 1,078,526 1,084,199 1,084,649 1,084,507 -1.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.73% 6.79% 4.70% 5.71% 12.63% 14.28% 13.59% -
ROE 5.22% 3.88% 1.95% 1.08% 8.60% 7.57% 5.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 334.51 256.32 164.91 77.08 318.66 245.15 160.48 63.39%
EPS 13.00 10.43 5.22 2.85 22.11 19.38 12.29 3.82%
DPS 0.00 0.00 0.00 0.00 18.00 18.00 10.00 -
NAPS 2.49 2.69 2.68 2.64 2.57 2.56 2.46 0.81%
Adjusted Per Share Value based on latest NOSH - 1,078,526
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 308.14 237.34 154.28 72.08 299.56 230.55 150.90 61.16%
EPS 11.98 9.66 4.88 2.67 20.78 18.23 11.56 2.41%
DPS 0.00 0.00 0.00 0.00 16.92 16.93 9.40 -
NAPS 2.2937 2.4909 2.5073 2.4688 2.4159 2.4075 2.3132 -0.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.58 3.00 2.75 3.84 3.90 4.70 5.20 -
P/RPS 0.77 1.17 1.67 4.98 1.22 1.92 3.24 -61.73%
P/EPS 19.84 28.76 52.68 134.74 17.64 24.25 42.31 -39.72%
EY 5.04 3.48 1.90 0.74 5.67 4.12 2.36 66.06%
DY 0.00 0.00 0.00 0.00 4.62 3.83 1.92 -
P/NAPS 1.04 1.12 1.03 1.45 1.52 1.84 2.11 -37.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 22/05/14 25/02/14 25/11/13 27/08/13 27/05/13 25/02/13 -
Price 3.13 2.66 2.81 3.69 3.30 3.80 4.67 -
P/RPS 0.94 1.04 1.70 4.79 1.04 1.55 2.91 -53.01%
P/EPS 24.07 25.50 53.83 129.47 14.93 19.61 38.00 -26.30%
EY 4.15 3.92 1.86 0.77 6.70 5.10 2.63 35.65%
DY 0.00 0.00 0.00 0.00 5.45 4.74 2.14 -
P/NAPS 1.26 0.99 1.05 1.40 1.28 1.48 1.90 -24.01%

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