[PARKSON] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 125.76%
YoY- -32.0%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 831,322 3,454,958 2,659,010 1,740,431 824,108 3,420,578 2,621,019 -53.45%
PBT 79,278 616,376 532,209 336,594 148,548 887,663 700,122 -76.56%
Tax -31,776 -179,934 -152,572 -100,147 -42,589 -218,951 -171,497 -67.46%
NP 47,502 436,442 379,637 236,447 105,959 668,712 528,625 -79.90%
-
NP to SH 30,738 239,708 210,205 133,286 59,039 380,076 298,372 -77.99%
-
Tax Rate 40.08% 29.19% 28.67% 29.75% 28.67% 24.67% 24.50% -
Total Cost 783,820 3,018,516 2,279,373 1,503,984 718,149 2,751,866 2,092,394 -48.00%
-
Net Worth 2,847,309 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 5.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 195,155 195,236 108,450 108,527 174,113 174,231 -
Div Payout % - 81.41% 92.88% 81.37% 183.82% 45.81% 58.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 2,847,309 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 2,635,256 5.29%
NOSH 1,078,526 1,084,199 1,084,649 1,084,507 1,085,275 1,088,208 1,088,948 -0.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.71% 12.63% 14.28% 13.59% 12.86% 19.55% 20.17% -
ROE 1.08% 8.60% 7.57% 5.00% 2.18% 14.08% 11.32% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 77.08 318.66 245.15 160.48 75.94 314.33 240.69 -53.15%
EPS 2.85 22.11 19.38 12.29 5.44 34.93 27.40 -77.85%
DPS 0.00 18.00 18.00 10.00 10.00 16.00 16.00 -
NAPS 2.64 2.57 2.56 2.46 2.49 2.48 2.42 5.96%
Adjusted Per Share Value based on latest NOSH - 1,083,897
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.36 300.72 231.44 151.49 71.73 297.73 228.13 -53.45%
EPS 2.68 20.86 18.30 11.60 5.14 33.08 25.97 -77.96%
DPS 0.00 16.99 16.99 9.44 9.45 15.15 15.17 -
NAPS 2.4783 2.4253 2.4168 2.3221 2.3521 2.349 2.2937 5.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.84 3.90 4.70 5.20 4.82 4.58 5.37 -
P/RPS 4.98 1.22 1.92 3.24 6.35 1.46 2.23 70.76%
P/EPS 134.74 17.64 24.25 42.31 88.60 13.11 19.60 261.11%
EY 0.74 5.67 4.12 2.36 1.13 7.63 5.10 -72.35%
DY 0.00 4.62 3.83 1.92 2.07 3.49 2.98 -
P/NAPS 1.45 1.52 1.84 2.11 1.94 1.85 2.22 -24.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 27/08/13 27/05/13 25/02/13 28/11/12 27/08/12 22/05/12 -
Price 3.69 3.30 3.80 4.67 4.59 4.67 4.69 -
P/RPS 4.79 1.04 1.55 2.91 6.04 1.49 1.95 81.95%
P/EPS 129.47 14.93 19.61 38.00 84.38 13.37 17.12 284.80%
EY 0.77 6.70 5.10 2.63 1.19 7.48 5.84 -74.06%
DY 0.00 5.45 4.74 2.14 2.18 3.43 3.41 -
P/NAPS 1.40 1.28 1.48 1.90 1.84 1.88 1.94 -19.52%

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