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

Stock

[PARKSON] PARKSON HOLDINGS BHD

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

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Cumulative Result
Revenue	831,322	3,454,958	2,659,010	1,740,431	824,108	3,420,578	2,621,019	-53.45%
YoY %	-75.94%	29.93%	52.78%	111.19%	-75.91%	30.51%	-	-
Horiz. %	31.72%	131.82%	101.45%	66.40%	31.44%	130.51%	100.00%	-
PBT	79,278	616,376	532,209	336,594	148,548	887,663	700,122	-76.56%
YoY %	-87.14%	15.81%	58.12%	126.59%	-83.27%	26.79%	-	-
Horiz. %	11.32%	88.04%	76.02%	48.08%	21.22%	126.79%	100.00%	-
Tax	-31,776	-179,934	-152,572	-100,147	-42,589	-218,951	-171,497	-67.46%
YoY %	82.34%	-17.93%	-52.35%	-135.15%	80.55%	-27.67%	-	-
Horiz. %	18.53%	104.92%	88.96%	58.40%	24.83%	127.67%	100.00%	-
NP	47,502	436,442	379,637	236,447	105,959	668,712	528,625	-79.90%
YoY %	-89.12%	14.96%	60.56%	123.15%	-84.15%	26.50%	-	-
Horiz. %	8.99%	82.56%	71.82%	44.73%	20.04%	126.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,738	239,708	210,205	133,286	59,039	380,076	298,372	-77.99%
YoY %	-87.18%	14.04%	57.71%	125.76%	-84.47%	27.38%	-	-
Horiz. %	10.30%	80.34%	70.45%	44.67%	19.79%	127.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.08%	29.19%	28.67%	29.75%	28.67%	24.67%	24.50%	-
YoY %	37.31%	1.81%	-3.63%	3.77%	16.21%	0.69%	-	-
Horiz. %	163.59%	119.14%	117.02%	121.43%	117.02%	100.69%	100.00%	-
Total Cost	783,820	3,018,516	2,279,373	1,503,984	718,149	2,751,866	2,092,394	-48.00%
YoY %	-74.03%	32.43%	51.56%	109.43%	-73.90%	31.52%	-	-
Horiz. %	37.46%	144.26%	108.94%	71.88%	34.32%	131.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.19%	0.35%	4.08%	-1.27%	0.13%	2.41%	-	-
Horiz. %	108.05%	105.74%	105.37%	101.24%	102.55%	102.41%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	-	195,155	195,236	108,450	108,527	174,113	174,231	-
YoY %	-	-0.04%	80.02%	-0.07%	-37.67%	-0.07%	-	-
Horiz. %	-	112.01%	112.06%	62.24%	62.29%	99.93%	100.00%	-
Div Payout %	-	81.41%	92.88%	81.37%	183.82%	45.81%	58.39%	-
YoY %	-	-12.35%	14.15%	-55.73%	301.27%	-21.54%	-	-
Horiz. %	-	139.42%	159.07%	139.36%	314.81%	78.46%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
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%
YoY %	2.19%	0.35%	4.08%	-1.27%	0.13%	2.41%	-	-
Horiz. %	108.05%	105.74%	105.37%	101.24%	102.55%	102.41%	100.00%	-
NOSH	1,078,526	1,084,199	1,084,649	1,084,507	1,085,275	1,088,208	1,088,948	-0.63%
YoY %	-0.52%	-0.04%	0.01%	-0.07%	-0.27%	-0.07%	-	-
Horiz. %	99.04%	99.56%	99.61%	99.59%	99.66%	99.93%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	5.71%	12.63%	14.28%	13.59%	12.86%	19.55%	20.17%	-
YoY %	-54.79%	-11.55%	5.08%	5.68%	-34.22%	-3.07%	-	-
Horiz. %	28.31%	62.62%	70.80%	67.38%	63.76%	96.93%	100.00%	-
ROE	1.08%	8.60%	7.57%	5.00%	2.18%	14.08%	11.32%	-
YoY %	-87.44%	13.61%	51.40%	129.36%	-84.52%	24.38%	-	-
Horiz. %	9.54%	75.97%	66.87%	44.17%	19.26%	124.38%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	77.08	318.66	245.15	160.48	75.94	314.33	240.69	-53.15%
YoY %	-75.81%	29.99%	52.76%	111.32%	-75.84%	30.60%	-	-
Horiz. %	32.02%	132.39%	101.85%	66.67%	31.55%	130.60%	100.00%	-
EPS	2.85	22.11	19.38	12.29	5.44	34.93	27.40	-77.85%
YoY %	-87.11%	14.09%	57.69%	125.92%	-84.43%	27.48%	-	-
Horiz. %	10.40%	80.69%	70.73%	44.85%	19.85%	127.48%	100.00%	-
DPS	0.00	18.00	18.00	10.00	10.00	16.00	16.00	-
YoY %	0.00%	0.00%	80.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	0.00%	112.50%	112.50%	62.50%	62.50%	100.00%	100.00%	-
NAPS	2.64	2.57	2.56	2.46	2.49	2.48	2.42	5.96%
YoY %	2.72%	0.39%	4.07%	-1.20%	0.40%	2.48%	-	-
Horiz. %	109.09%	106.20%	105.79%	101.65%	102.89%	102.48%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,083,897
RPS	72.36	300.72	231.44	151.49	71.73	297.73	228.13	-53.45%
YoY %	-75.94%	29.93%	52.78%	111.19%	-75.91%	30.51%	-	-
Horiz. %	31.72%	131.82%	101.45%	66.41%	31.44%	130.51%	100.00%	-
EPS	2.68	20.86	18.30	11.60	5.14	33.08	25.97	-77.96%
YoY %	-87.15%	13.99%	57.76%	125.68%	-84.46%	27.38%	-	-
Horiz. %	10.32%	80.32%	70.47%	44.67%	19.79%	127.38%	100.00%	-
DPS	0.00	16.99	16.99	9.44	9.45	15.15	15.17	-
YoY %	0.00%	0.00%	79.98%	-0.11%	-37.62%	-0.13%	-	-
Horiz. %	0.00%	112.00%	112.00%	62.23%	62.29%	99.87%	100.00%	-
NAPS	2.4783	2.4253	2.4168	2.3221	2.3521	2.349	2.2937	5.29%
YoY %	2.19%	0.35%	4.08%	-1.28%	0.13%	2.41%	-	-
Horiz. %	108.05%	105.74%	105.37%	101.24%	102.55%	102.41%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	308.20%	-36.46%	-40.74%	-48.98%	334.93%	-34.53%	-	-
Horiz. %	223.32%	54.71%	86.10%	145.29%	284.75%	65.47%	100.00%	-
P/EPS	134.74	17.64	24.25	42.31	88.60	13.11	19.60	261.11%
YoY %	663.83%	-27.26%	-42.68%	-52.25%	575.82%	-33.11%	-	-
Horiz. %	687.45%	90.00%	123.72%	215.87%	452.04%	66.89%	100.00%	-
EY	0.74	5.67	4.12	2.36	1.13	7.63	5.10	-72.35%
YoY %	-86.95%	37.62%	74.58%	108.85%	-85.19%	49.61%	-	-
Horiz. %	14.51%	111.18%	80.78%	46.27%	22.16%	149.61%	100.00%	-
DY	0.00	4.62	3.83	1.92	2.07	3.49	2.98	-
YoY %	0.00%	20.63%	99.48%	-7.25%	-40.69%	17.11%	-	-
Horiz. %	0.00%	155.03%	128.52%	64.43%	69.46%	117.11%	100.00%	-
P/NAPS	1.45	1.52	1.84	2.11	1.94	1.85	2.22	-24.70%
YoY %	-4.61%	-17.39%	-12.80%	8.76%	4.86%	-16.67%	-	-
Horiz. %	65.32%	68.47%	82.88%	95.05%	87.39%	83.33%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	360.58%	-32.90%	-46.74%	-51.82%	305.37%	-23.59%	-	-
Horiz. %	245.64%	53.33%	79.49%	149.23%	309.74%	76.41%	100.00%	-
P/EPS	129.47	14.93	19.61	38.00	84.38	13.37	17.12	284.80%
YoY %	767.18%	-23.87%	-48.39%	-54.97%	531.11%	-21.90%	-	-
Horiz. %	756.25%	87.21%	114.54%	221.96%	492.87%	78.10%	100.00%	-
EY	0.77	6.70	5.10	2.63	1.19	7.48	5.84	-74.06%
YoY %	-88.51%	31.37%	93.92%	121.01%	-84.09%	28.08%	-	-
Horiz. %	13.18%	114.73%	87.33%	45.03%	20.38%	128.08%	100.00%	-
DY	0.00	5.45	4.74	2.14	2.18	3.43	3.41	-
YoY %	0.00%	14.98%	121.50%	-1.83%	-36.44%	0.59%	-	-
Horiz. %	0.00%	159.82%	139.00%	62.76%	63.93%	100.59%	100.00%	-
P/NAPS	1.40	1.28	1.48	1.90	1.84	1.88	1.94	-19.52%
YoY %	9.38%	-13.51%	-22.11%	3.26%	-2.13%	-3.09%	-	-
Horiz. %	72.16%	65.98%	76.29%	97.94%	94.85%	96.91%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos