[PARKSON] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

27-Feb-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- 117.09%

YoY- 15.31%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	824,108	3,420,578	2,621,019	1,702,813	791,631	2,925,082	2,214,190	-48.16%
YoY %	-75.91%	30.51%	53.92%	115.10%	-72.94%	32.11%	-	-
Horiz. %	37.22%	154.48%	118.37%	76.90%	35.75%	132.11%	100.00%	-
PBT	148,548	887,663	700,122	450,307	210,264	805,267	619,615	-61.30%
YoY %	-83.27%	26.79%	55.48%	114.16%	-73.89%	29.96%	-	-
Horiz. %	23.97%	143.26%	112.99%	72.68%	33.93%	129.96%	100.00%	-
Tax	-42,589	-218,951	-171,497	-108,524	-55,095	-198,645	-146,695	-56.05%
YoY %	80.55%	-27.67%	-58.03%	-96.98%	72.26%	-35.41%	-	-
Horiz. %	29.03%	149.26%	116.91%	73.98%	37.56%	135.41%	100.00%	-
NP	105,959	668,712	528,625	341,783	155,169	606,622	472,920	-63.01%
YoY %	-84.15%	26.50%	54.67%	120.27%	-74.42%	28.27%	-	-
Horiz. %	22.41%	141.40%	111.78%	72.27%	32.81%	128.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,039	380,076	298,372	196,012	90,289	348,404	275,162	-64.05%
YoY %	-84.47%	27.38%	52.22%	117.09%	-74.08%	26.62%	-	-
Horiz. %	21.46%	138.13%	108.44%	71.24%	32.81%	126.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	24.67%	24.50%	24.10%	26.20%	24.67%	23.68%	-
YoY %	16.21%	0.69%	1.66%	-8.02%	6.20%	4.18%	-	-
Horiz. %	121.07%	104.18%	103.46%	101.77%	110.64%	104.18%	100.00%	-
Total Cost	718,149	2,751,866	2,092,394	1,361,030	636,462	2,318,460	1,741,270	-44.50%
YoY %	-73.90%	31.52%	53.74%	113.84%	-72.55%	33.15%	-	-
Horiz. %	41.24%	158.04%	120.16%	78.16%	36.55%	133.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,702,336	2,698,758	2,635,256	2,604,050	2,453,505	2,208,720	2,103,422	18.12%
YoY %	0.13%	2.41%	1.20%	6.14%	11.08%	5.01%	-	-
Horiz. %	128.47%	128.30%	125.28%	123.80%	116.64%	105.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	108,527	174,113	174,231	108,956	109,044	161,613	107,317	0.74%
YoY %	-37.67%	-0.07%	59.91%	-0.08%	-32.53%	50.59%	-	-
Horiz. %	101.13%	162.24%	162.35%	101.53%	101.61%	150.59%	100.00%	-
Div Payout %	183.82%	45.81%	58.39%	55.59%	120.77%	46.39%	39.00%	-
YoY %	301.27%	-21.54%	5.04%	-53.97%	160.34%	18.95%	-	-
Horiz. %	471.33%	117.46%	149.72%	142.54%	309.67%	118.95%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	2,702,336	2,698,758	2,635,256	2,604,050	2,453,505	2,208,720	2,103,422	18.12%
YoY %	0.13%	2.41%	1.20%	6.14%	11.08%	5.01%	-	-
Horiz. %	128.47%	128.30%	125.28%	123.80%	116.64%	105.01%	100.00%	-
NOSH	1,085,275	1,088,208	1,088,948	1,089,560	1,090,446	1,077,424	1,073,174	0.74%
YoY %	-0.27%	-0.07%	-0.06%	-0.08%	1.21%	0.40%	-	-
Horiz. %	101.13%	101.40%	101.47%	101.53%	101.61%	100.40%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	12.86%	19.55%	20.17%	20.07%	19.60%	20.74%	21.36%	-
YoY %	-34.22%	-3.07%	0.50%	2.40%	-5.50%	-2.90%	-	-
Horiz. %	60.21%	91.53%	94.43%	93.96%	91.76%	97.10%	100.00%	-
ROE	2.18%	14.08%	11.32%	7.53%	3.68%	15.77%	13.08%	-
YoY %	-84.52%	24.38%	50.33%	104.62%	-76.66%	20.57%	-	-
Horiz. %	16.67%	107.65%	86.54%	57.57%	28.13%	120.57%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	75.94	314.33	240.69	156.28	72.60	271.49	206.32	-48.54%
YoY %	-75.84%	30.60%	54.01%	115.26%	-73.26%	31.59%	-	-
Horiz. %	36.81%	152.35%	116.66%	75.75%	35.19%	131.59%	100.00%	-
EPS	5.44	34.93	27.40	17.99	8.28	32.33	25.64	-64.32%
YoY %	-84.43%	27.48%	52.31%	117.27%	-74.39%	26.09%	-	-
Horiz. %	21.22%	136.23%	106.86%	70.16%	32.29%	126.09%	100.00%	-
DPS	10.00	16.00	16.00	10.00	10.00	15.00	10.00	0.00%
YoY %	-37.50%	0.00%	60.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	100.00%	160.00%	160.00%	100.00%	100.00%	150.00%	100.00%	-
NAPS	2.49	2.48	2.42	2.39	2.25	2.05	1.96	17.24%
YoY %	0.40%	2.48%	1.26%	6.22%	9.76%	4.59%	-	-
Horiz. %	127.04%	126.53%	123.47%	121.94%	114.80%	104.59%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,087,685
RPS	71.73	297.73	228.13	148.21	68.90	254.60	192.72	-48.16%
YoY %	-75.91%	30.51%	53.92%	115.11%	-72.94%	32.11%	-	-
Horiz. %	37.22%	154.49%	118.37%	76.90%	35.75%	132.11%	100.00%	-
EPS	5.14	33.08	25.97	17.06	7.86	30.32	23.95	-64.05%
YoY %	-84.46%	27.38%	52.23%	117.05%	-74.08%	26.60%	-	-
Horiz. %	21.46%	138.12%	108.43%	71.23%	32.82%	126.60%	100.00%	-
DPS	9.45	15.15	15.17	9.48	9.49	14.07	9.34	0.78%
YoY %	-37.62%	-0.13%	60.02%	-0.11%	-32.55%	50.64%	-	-
Horiz. %	101.18%	162.21%	162.42%	101.50%	101.61%	150.64%	100.00%	-
NAPS	2.3521	2.349	2.2937	2.2666	2.1355	1.9225	1.8308	18.12%
YoY %	0.13%	2.41%	1.20%	6.14%	11.08%	5.01%	-	-
Horiz. %	128.47%	128.30%	125.28%	123.80%	116.64%	105.01%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	4.82	4.58	5.37	5.66	5.68	6.02	5.70	-
P/RPS	6.35	1.46	2.23	3.62	7.82	2.22	2.76	74.01%
YoY %	334.93%	-34.53%	-38.40%	-53.71%	252.25%	-19.57%	-	-
Horiz. %	230.07%	52.90%	80.80%	131.16%	283.33%	80.43%	100.00%	-
P/EPS	88.60	13.11	19.60	31.46	68.60	18.62	22.23	150.74%
YoY %	575.82%	-33.11%	-37.70%	-54.14%	268.42%	-16.24%	-	-
Horiz. %	398.56%	58.97%	88.17%	141.52%	308.59%	83.76%	100.00%	-
EY	1.13	7.63	5.10	3.18	1.46	5.37	4.50	-60.09%
YoY %	-85.19%	49.61%	60.38%	117.81%	-72.81%	19.33%	-	-
Horiz. %	25.11%	169.56%	113.33%	70.67%	32.44%	119.33%	100.00%	-
DY	2.07	3.49	2.98	1.77	1.76	2.49	1.75	11.81%
YoY %	-40.69%	17.11%	68.36%	0.57%	-29.32%	42.29%	-	-
Horiz. %	118.29%	199.43%	170.29%	101.14%	100.57%	142.29%	100.00%	-
P/NAPS	1.94	1.85	2.22	2.37	2.52	2.94	2.91	-23.62%
YoY %	4.86%	-16.67%	-6.33%	-5.95%	-14.29%	1.03%	-	-
Horiz. %	66.67%	63.57%	76.29%	81.44%	86.60%	101.03%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	28/11/12	27/08/12	22/05/12	27/02/12	23/11/11	23/08/11	25/05/11	-
Price	4.59	4.67	4.69	5.58	5.65	5.60	5.81	-
P/RPS	6.04	1.49	1.95	3.57	7.78	2.06	2.82	65.92%
YoY %	305.37%	-23.59%	-45.38%	-54.11%	277.67%	-26.95%	-	-
Horiz. %	214.18%	52.84%	69.15%	126.60%	275.89%	73.05%	100.00%	-
P/EPS	84.38	13.37	17.12	31.02	68.24	17.32	22.66	139.66%
YoY %	531.11%	-21.90%	-44.81%	-54.54%	294.00%	-23.57%	-	-
Horiz. %	372.37%	59.00%	75.55%	136.89%	301.15%	76.43%	100.00%	-
EY	1.19	7.48	5.84	3.22	1.47	5.77	4.41	-58.14%
YoY %	-84.09%	28.08%	81.37%	119.05%	-74.52%	30.84%	-	-
Horiz. %	26.98%	169.61%	132.43%	73.02%	33.33%	130.84%	100.00%	-
DY	2.18	3.43	3.41	1.79	1.77	2.68	1.72	17.06%
YoY %	-36.44%	0.59%	90.50%	1.13%	-33.96%	55.81%	-	-
Horiz. %	126.74%	199.42%	198.26%	104.07%	102.91%	155.81%	100.00%	-
P/NAPS	1.84	1.88	1.94	2.33	2.51	2.73	2.96	-27.10%
YoY %	-2.13%	-3.09%	-16.74%	-7.17%	-8.06%	-7.77%	-	-
Horiz. %	62.16%	63.51%	65.54%	78.72%	84.80%	92.23%	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 - 10 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

515

DSONIC

DATASONIC GROUP BERHAD

513

MPI

MALAYSIAN PACIFIC INDUSTRIES

453

PTRANS

PERAK TRANSIT BERHAD

449

HLIND

HONG LEONG INDUSTRIES BHD

409

GENTING

GENTING BHD

407

YTLPOWR

YTL POWER INTERNATIONAL BHD

363

PBBANK

PUBLIC BANK BHD

348

MAYBANK

MALAYAN BANKING BHD

340

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

SMTRACK

0.045

+0.005

48,481,000

SINKUNG

0.175

-0.005

23,319,900

PHB

0.01

+0.005

22,863,100

PUC

0.065

+0.005

17,438,200

HUBLINE

0.07

0.00

14,657,200

BSLCORP-OR

0.005

0.00

12,469,600

JCY

0.685

+0.02

11,516,000

More active Stocks

KLK

21.14

+0.28

300

DLADY

37.74

+0.22

100

NESTLE

126.50

+0.20

100

SUNCON-C5

0.865

+0.165

210,100

SUNCON

3.46

+0.15

717,600

VSTECS

4.19

+0.12

255,600

HLBANK

19.50

+0.10

100

TENAGA

13.80

+0.08

44,400

ECOWLD

1.72

+0.07

2,490,800

ECOWLD-WB

0.52

+0.065

1,586,700

More gainer Stocks

INARI-C2P

0.015

-0.235

200,000

KUAISHO-C17

0.08

-0.12

58,800

AYER

7.00

-0.10

10,000

AJI

15.60

-0.10

900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

SAM

6.35

-0.08

1,100

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