[PARKSON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

22-May-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Mar-2012 [#3]

Profit Trend

QoQ- 52.22%

YoY- 8.44%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Cumulative Result
Revenue	1,740,431	824,108	3,420,578	2,621,019	1,702,813	791,631	2,925,082	-29.14%
YoY %	111.19%	-75.91%	30.51%	53.92%	115.10%	-72.94%	-	-
Horiz. %	59.50%	28.17%	116.94%	89.60%	58.21%	27.06%	100.00%	-
PBT	336,594	148,548	887,663	700,122	450,307	210,264	805,267	-43.94%
YoY %	126.59%	-83.27%	26.79%	55.48%	114.16%	-73.89%	-	-
Horiz. %	41.80%	18.45%	110.23%	86.94%	55.92%	26.11%	100.00%	-
Tax	-100,147	-42,589	-218,951	-171,497	-108,524	-55,095	-198,645	-36.52%
YoY %	-135.15%	80.55%	-27.67%	-58.03%	-96.98%	72.26%	-	-
Horiz. %	50.42%	21.44%	110.22%	86.33%	54.63%	27.74%	100.00%	-
NP	236,447	105,959	668,712	528,625	341,783	155,169	606,622	-46.48%
YoY %	123.15%	-84.15%	26.50%	54.67%	120.27%	-74.42%	-	-
Horiz. %	38.98%	17.47%	110.24%	87.14%	56.34%	25.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,286	59,039	380,076	298,372	196,012	90,289	348,404	-47.14%
YoY %	125.76%	-84.47%	27.38%	52.22%	117.09%	-74.08%	-	-
Horiz. %	38.26%	16.95%	109.09%	85.64%	56.26%	25.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.75%	28.67%	24.67%	24.50%	24.10%	26.20%	24.67%	-
YoY %	3.77%	16.21%	0.69%	1.66%	-8.02%	6.20%	-	-
Horiz. %	120.59%	116.21%	100.00%	99.31%	97.69%	106.20%	100.00%	-
Total Cost	1,503,984	718,149	2,751,866	2,092,394	1,361,030	636,462	2,318,460	-24.96%
YoY %	109.43%	-73.90%	31.52%	53.74%	113.84%	-72.55%	-	-
Horiz. %	64.87%	30.98%	118.69%	90.25%	58.70%	27.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,667,889	2,702,336	2,698,758	2,635,256	2,604,050	2,453,505	2,208,720	13.35%
YoY %	-1.27%	0.13%	2.41%	1.20%	6.14%	11.08%	-	-
Horiz. %	120.79%	122.35%	122.19%	119.31%	117.90%	111.08%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Dividend
Div	108,450	108,527	174,113	174,231	108,956	109,044	161,613	-23.25%
YoY %	-0.07%	-37.67%	-0.07%	59.91%	-0.08%	-32.53%	-	-
Horiz. %	67.10%	67.15%	107.73%	107.81%	67.42%	67.47%	100.00%	-
Div Payout %	81.37%	183.82%	45.81%	58.39%	55.59%	120.77%	46.39%	-
YoY %	-55.73%	301.27%	-21.54%	5.04%	-53.97%	160.34%	-	-
Horiz. %	175.40%	396.25%	98.75%	125.87%	119.83%	260.34%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Equity
Net Worth	2,667,889	2,702,336	2,698,758	2,635,256	2,604,050	2,453,505	2,208,720	13.35%
YoY %	-1.27%	0.13%	2.41%	1.20%	6.14%	11.08%	-	-
Horiz. %	120.79%	122.35%	122.19%	119.31%	117.90%	111.08%	100.00%	-
NOSH	1,084,507	1,085,275	1,088,208	1,088,948	1,089,560	1,090,446	1,077,424	0.43%
YoY %	-0.07%	-0.27%	-0.07%	-0.06%	-0.08%	1.21%	-	-
Horiz. %	100.66%	100.73%	101.00%	101.07%	101.13%	101.21%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Ratio Analysis
NP Margin	13.59%	12.86%	19.55%	20.17%	20.07%	19.60%	20.74%	-
YoY %	5.68%	-34.22%	-3.07%	0.50%	2.40%	-5.50%	-	-
Horiz. %	65.53%	62.01%	94.26%	97.25%	96.77%	94.50%	100.00%	-
ROE	5.00%	2.18%	14.08%	11.32%	7.53%	3.68%	15.77%	-
YoY %	129.36%	-84.52%	24.38%	50.33%	104.62%	-76.66%	-	-
Horiz. %	31.71%	13.82%	89.28%	71.78%	47.75%	23.34%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Per Share
RPS	160.48	75.94	314.33	240.69	156.28	72.60	271.49	-29.45%
YoY %	111.32%	-75.84%	30.60%	54.01%	115.26%	-73.26%	-	-
Horiz. %	59.11%	27.97%	115.78%	88.66%	57.56%	26.74%	100.00%	-
EPS	12.29	5.44	34.93	27.40	17.99	8.28	32.33	-47.36%
YoY %	125.92%	-84.43%	27.48%	52.31%	117.27%	-74.39%	-	-
Horiz. %	38.01%	16.83%	108.04%	84.75%	55.64%	25.61%	100.00%	-
DPS	10.00	10.00	16.00	16.00	10.00	10.00	15.00	-23.59%
YoY %	0.00%	-37.50%	0.00%	60.00%	0.00%	-33.33%	-	-
Horiz. %	66.67%	66.67%	106.67%	106.67%	66.67%	66.67%	100.00%	-
NAPS	2.46	2.49	2.48	2.42	2.39	2.25	2.05	12.86%
YoY %	-1.20%	0.40%	2.48%	1.26%	6.22%	9.76%	-	-
Horiz. %	120.00%	121.46%	120.98%	118.05%	116.59%	109.76%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,087,778
RPS	151.49	71.73	297.73	228.13	148.21	68.90	254.60	-29.14%
YoY %	111.19%	-75.91%	30.51%	53.92%	115.11%	-72.94%	-	-
Horiz. %	59.50%	28.17%	116.94%	89.60%	58.21%	27.06%	100.00%	-
EPS	11.60	5.14	33.08	25.97	17.06	7.86	30.32	-47.14%
YoY %	125.68%	-84.46%	27.38%	52.23%	117.05%	-74.08%	-	-
Horiz. %	38.26%	16.95%	109.10%	85.65%	56.27%	25.92%	100.00%	-
DPS	9.44	9.45	15.15	15.17	9.48	9.49	14.07	-23.26%
YoY %	-0.11%	-37.62%	-0.13%	60.02%	-0.11%	-32.55%	-	-
Horiz. %	67.09%	67.16%	107.68%	107.82%	67.38%	67.45%	100.00%	-
NAPS	2.3221	2.3521	2.349	2.2937	2.2666	2.1355	1.9225	13.35%
YoY %	-1.28%	0.13%	2.41%	1.20%	6.14%	11.08%	-	-
Horiz. %	120.79%	122.35%	122.18%	119.31%	117.90%	111.08%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	-
Price	5.20	4.82	4.58	5.37	5.66	5.68	6.02	-
P/RPS	3.24	6.35	1.46	2.23	3.62	7.82	2.22	28.51%
YoY %	-48.98%	334.93%	-34.53%	-38.40%	-53.71%	252.25%	-	-
Horiz. %	145.95%	286.04%	65.77%	100.45%	163.06%	352.25%	100.00%	-
P/EPS	42.31	88.60	13.11	19.60	31.46	68.60	18.62	72.40%
YoY %	-52.25%	575.82%	-33.11%	-37.70%	-54.14%	268.42%	-	-
Horiz. %	227.23%	475.83%	70.41%	105.26%	168.96%	368.42%	100.00%	-
EY	2.36	1.13	7.63	5.10	3.18	1.46	5.37	-42.05%
YoY %	108.85%	-85.19%	49.61%	60.38%	117.81%	-72.81%	-	-
Horiz. %	43.95%	21.04%	142.09%	94.97%	59.22%	27.19%	100.00%	-
DY	1.92	2.07	3.49	2.98	1.77	1.76	2.49	-15.84%
YoY %	-7.25%	-40.69%	17.11%	68.36%	0.57%	-29.32%	-	-
Horiz. %	77.11%	83.13%	140.16%	119.68%	71.08%	70.68%	100.00%	-
P/NAPS	2.11	1.94	1.85	2.22	2.37	2.52	2.94	-19.75%
YoY %	8.76%	4.86%	-16.67%	-6.33%	-5.95%	-14.29%	-	-
Horiz. %	71.77%	65.99%	62.93%	75.51%	80.61%	85.71%	100.00%	-

	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/02/13	28/11/12	27/08/12	22/05/12	27/02/12	23/11/11	23/08/11	-
Price	4.67	4.59	4.67	4.69	5.58	5.65	5.60	-
P/RPS	2.91	6.04	1.49	1.95	3.57	7.78	2.06	25.76%
YoY %	-51.82%	305.37%	-23.59%	-45.38%	-54.11%	277.67%	-	-
Horiz. %	141.26%	293.20%	72.33%	94.66%	173.30%	377.67%	100.00%	-
P/EPS	38.00	84.38	13.37	17.12	31.02	68.24	17.32	68.44%
YoY %	-54.97%	531.11%	-21.90%	-44.81%	-54.54%	294.00%	-	-
Horiz. %	219.40%	487.18%	77.19%	98.85%	179.10%	394.00%	100.00%	-
EY	2.63	1.19	7.48	5.84	3.22	1.47	5.77	-40.63%
YoY %	121.01%	-84.09%	28.08%	81.37%	119.05%	-74.52%	-	-
Horiz. %	45.58%	20.62%	129.64%	101.21%	55.81%	25.48%	100.00%	-
DY	2.14	2.18	3.43	3.41	1.79	1.77	2.68	-13.87%
YoY %	-1.83%	-36.44%	0.59%	90.50%	1.13%	-33.96%	-	-
Horiz. %	79.85%	81.34%	127.99%	127.24%	66.79%	66.04%	100.00%	-
P/NAPS	1.90	1.84	1.88	1.94	2.33	2.51	2.73	-21.37%
YoY %	3.26%	-2.13%	-3.09%	-16.74%	-7.17%	-8.06%	-	-
Horiz. %	69.60%	67.40%	68.86%	71.06%	85.35%	91.94%	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