[PARKSON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

25-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 61.87%

YoY- 20.43%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	1,702,813	791,631	2,925,082	2,214,190	1,412,865	656,485	2,722,256	-26.79%
YoY %	115.10%	-72.94%	32.11%	56.72%	115.22%	-75.88%	-	-
Horiz. %	62.55%	29.08%	107.45%	81.34%	51.90%	24.12%	100.00%	-
PBT	450,307	210,264	805,267	619,615	373,357	168,360	704,173	-25.71%
YoY %	114.16%	-73.89%	29.96%	65.96%	121.76%	-76.09%	-	-
Horiz. %	63.95%	29.86%	114.36%	87.99%	53.02%	23.91%	100.00%	-
Tax	-108,524	-55,095	-198,645	-146,695	-85,325	-38,010	-170,575	-25.96%
YoY %	-96.98%	72.26%	-35.41%	-71.92%	-124.48%	77.72%	-	-
Horiz. %	63.62%	32.30%	116.46%	86.00%	50.02%	22.28%	100.00%	-
NP	341,783	155,169	606,622	472,920	288,032	130,350	533,598	-25.63%
YoY %	120.27%	-74.42%	28.27%	64.19%	120.97%	-75.57%	-	-
Horiz. %	64.05%	29.08%	113.69%	88.63%	53.98%	24.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	196,012	90,289	348,404	275,162	169,990	76,190	285,128	-22.05%
YoY %	117.09%	-74.08%	26.62%	61.87%	123.11%	-73.28%	-	-
Horiz. %	68.75%	31.67%	122.19%	96.50%	59.62%	26.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.10%	26.20%	24.67%	23.68%	22.85%	22.58%	24.22%	-
YoY %	-8.02%	6.20%	4.18%	3.63%	1.20%	-6.77%	-	-
Horiz. %	99.50%	108.18%	101.86%	97.77%	94.34%	93.23%	100.00%	-
Total Cost	1,361,030	636,462	2,318,460	1,741,270	1,124,833	526,135	2,188,658	-27.08%
YoY %	113.84%	-72.55%	33.15%	54.80%	113.79%	-75.96%	-	-
Horiz. %	62.19%	29.08%	105.93%	79.56%	51.39%	24.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	108,956	109,044	161,613	107,317	106,443	104,656	61,185	46.76%
YoY %	-0.08%	-32.53%	50.59%	0.82%	1.71%	71.05%	-	-
Horiz. %	178.08%	178.22%	264.14%	175.40%	173.97%	171.05%	100.00%	-
Div Payout %	55.59%	120.77%	46.39%	39.00%	62.62%	137.36%	21.46%	-
YoY %	-53.97%	160.34%	18.95%	-37.72%	-54.41%	540.07%	-	-
Horiz. %	259.04%	562.77%	216.17%	181.73%	291.80%	640.07%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	2,604,050	2,453,505	2,208,720	2,103,422	2,011,778	2,061,734	1,866,153	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-
NOSH	1,089,560	1,090,446	1,077,424	1,073,174	1,064,433	1,046,565	1,019,756	4.50%
YoY %	-0.08%	1.21%	0.40%	0.82%	1.71%	2.63%	-	-
Horiz. %	106.85%	106.93%	105.66%	105.24%	104.38%	102.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	20.07%	19.60%	20.74%	21.36%	20.39%	19.86%	19.60%	-
YoY %	2.40%	-5.50%	-2.90%	4.76%	2.67%	1.33%	-	-
Horiz. %	102.40%	100.00%	105.82%	108.98%	104.03%	101.33%	100.00%	-
ROE	7.53%	3.68%	15.77%	13.08%	8.45%	3.70%	15.28%	-
YoY %	104.62%	-76.66%	20.57%	54.79%	128.38%	-75.79%	-	-
Horiz. %	49.28%	24.08%	103.21%	85.60%	55.30%	24.21%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	156.28	72.60	271.49	206.32	132.73	62.73	266.95	-29.95%
YoY %	115.26%	-73.26%	31.59%	55.44%	111.59%	-76.50%	-	-
Horiz. %	58.54%	27.20%	101.70%	77.29%	49.72%	23.50%	100.00%	-
EPS	17.99	8.28	32.33	25.64	15.97	7.28	27.96	-25.41%
YoY %	117.27%	-74.39%	26.09%	60.55%	119.37%	-73.96%	-	-
Horiz. %	64.34%	29.61%	115.63%	91.70%	57.12%	26.04%	100.00%	-
DPS	10.00	10.00	15.00	10.00	10.00	10.00	6.00	40.44%
YoY %	0.00%	-33.33%	50.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	166.67%	166.67%	250.00%	166.67%	166.67%	166.67%	100.00%	-
NAPS	2.39	2.25	2.05	1.96	1.89	1.97	1.83	19.42%
YoY %	6.22%	9.76%	4.59%	3.70%	-4.06%	7.65%	-	-
Horiz. %	130.60%	122.95%	112.02%	107.10%	103.28%	107.65%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,995
RPS	148.21	68.90	254.60	192.72	122.98	57.14	236.94	-26.79%
YoY %	115.11%	-72.94%	32.11%	56.71%	115.23%	-75.88%	-	-
Horiz. %	62.55%	29.08%	107.45%	81.34%	51.90%	24.12%	100.00%	-
EPS	17.06	7.86	30.32	23.95	14.80	6.63	24.82	-22.06%
YoY %	117.05%	-74.08%	26.60%	61.82%	123.23%	-73.29%	-	-
Horiz. %	68.73%	31.67%	122.16%	96.49%	59.63%	26.71%	100.00%	-
DPS	9.48	9.49	14.07	9.34	9.26	9.11	5.33	46.64%
YoY %	-0.11%	-32.55%	50.64%	0.86%	1.65%	70.92%	-	-
Horiz. %	177.86%	178.05%	263.98%	175.23%	173.73%	170.92%	100.00%	-
NAPS	2.2666	2.1355	1.9225	1.8308	1.751	1.7945	1.6243	24.79%
YoY %	6.14%	11.08%	5.01%	4.56%	-2.42%	10.48%	-	-
Horiz. %	139.54%	131.47%	118.36%	112.71%	107.80%	110.48%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.66	5.68	6.02	5.70	5.39	5.76	5.40	-
P/RPS	3.62	7.82	2.22	2.76	4.06	9.18	2.02	47.38%
YoY %	-53.71%	252.25%	-19.57%	-32.02%	-55.77%	354.46%	-	-
Horiz. %	179.21%	387.13%	109.90%	136.63%	200.99%	454.46%	100.00%	-
P/EPS	31.46	68.60	18.62	22.23	33.75	79.12	19.31	38.33%
YoY %	-54.14%	268.42%	-16.24%	-34.13%	-57.34%	309.74%	-	-
Horiz. %	162.92%	355.26%	96.43%	115.12%	174.78%	409.74%	100.00%	-
EY	3.18	1.46	5.37	4.50	2.96	1.26	5.18	-27.70%
YoY %	117.81%	-72.81%	19.33%	52.03%	134.92%	-75.68%	-	-
Horiz. %	61.39%	28.19%	103.67%	86.87%	57.14%	24.32%	100.00%	-
DY	1.77	1.76	2.49	1.75	1.86	1.74	1.11	36.37%
YoY %	0.57%	-29.32%	42.29%	-5.91%	6.90%	56.76%	-	-
Horiz. %	159.46%	158.56%	224.32%	157.66%	167.57%	156.76%	100.00%	-
P/NAPS	2.37	2.52	2.94	2.91	2.85	2.92	2.95	-13.54%
YoY %	-5.95%	-14.29%	1.03%	2.11%	-2.40%	-1.02%	-	-
Horiz. %	80.34%	85.42%	99.66%	98.64%	96.61%	98.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	23/08/11	25/05/11	22/02/11	15/11/10	24/08/10	-
Price	5.58	5.65	5.60	5.81	5.46	5.70	5.44	-
P/RPS	3.57	7.78	2.06	2.82	4.11	9.09	2.04	45.07%
YoY %	-54.11%	277.67%	-26.95%	-31.39%	-54.79%	345.59%	-	-
Horiz. %	175.00%	381.37%	100.98%	138.24%	201.47%	445.59%	100.00%	-
P/EPS	31.02	68.24	17.32	22.66	34.19	78.30	19.46	36.34%
YoY %	-54.54%	294.00%	-23.57%	-33.72%	-56.33%	302.36%	-	-
Horiz. %	159.40%	350.67%	89.00%	116.44%	175.69%	402.36%	100.00%	-
EY	3.22	1.47	5.77	4.41	2.92	1.28	5.14	-26.72%
YoY %	119.05%	-74.52%	30.84%	51.03%	128.12%	-75.10%	-	-
Horiz. %	62.65%	28.60%	112.26%	85.80%	56.81%	24.90%	100.00%	-
DY	1.79	1.77	2.68	1.72	1.83	1.75	1.10	38.22%
YoY %	1.13%	-33.96%	55.81%	-6.01%	4.57%	59.09%	-	-
Horiz. %	162.73%	160.91%	243.64%	156.36%	166.36%	159.09%	100.00%	-
P/NAPS	2.33	2.51	2.73	2.96	2.89	2.89	2.97	-14.90%
YoY %	-7.17%	-8.06%	-7.77%	2.42%	0.00%	-2.69%	-	-
Horiz. %	78.45%	84.51%	91.92%	99.66%	97.31%	97.31%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 10:50:00

EMA 5

10 Mins

SELL

2024-07-04 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-04 10:10:00

EMA 5

10 Mins

BUY

2024-07-04 10:10:00

TURTLE SYSTEM 20

10 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

984

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

SALCON

SALCON BHD

927

HLIND

HONG LEONG INDUSTRIES BHD

868

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

WCT

WCT HOLDINGS BERHAD

643

JCY

JCY INTERNATIONAL BERHAD

636

GENTING

GENTING BHD

607

PBBANK

PUBLIC BANK BHD

556

Daily Stocks

OFB

0.80

+0.52

116,620,100

HSI-HWW

0.215

-0.02

74,514,700

AHB-WC

0.075

0.00

68,336,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.22

+0.02

57,796,700

SNS

0.875

-0.005

49,776,400

HEXCARE

0.28

+0.015

47,765,500

APPASIA

0.165

+0.005

47,322,300

JAKS

0.165

+0.005

47,228,600

JCY

0.795

+0.015

45,816,200

More active Stocks

OFB

0.80

+0.52

116,620,100

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

946,300

PIE

6.43

+0.16

210,700

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

THETA

2.01

+0.13

4,089,400

SKBSHUT-WA

0.54

+0.12

8,268,800

PANAMY

20.20

+0.12

3,500

GAMUDA

7.33

+0.09

5,715,300

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.16

-0.34

78,300

TOYOVEN

1.05

-0.33

7,152,900

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

157,000

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,848,100

NOTION

2.00

-0.12

7,876,000

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.02

-0.11

6,200

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