[PARKSON] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 57.71%
YoY- -29.55%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,779,420 831,322 3,454,958 2,659,010 1,740,431 824,108 3,420,578 -35.24%
PBT 167,140 79,278 616,376 532,209 336,594 148,548 887,663 -67.04%
Tax -83,537 -31,776 -179,934 -152,572 -100,147 -42,589 -218,951 -47.30%
NP 83,603 47,502 436,442 379,637 236,447 105,959 668,712 -74.90%
-
NP to SH 56,324 30,738 239,708 210,205 133,286 59,039 380,076 -71.89%
-
Tax Rate 49.98% 40.08% 29.19% 28.67% 29.75% 28.67% 24.67% -
Total Cost 1,695,817 783,820 3,018,516 2,279,373 1,503,984 718,149 2,751,866 -27.52%
-
Net Worth 2,891,730 2,847,309 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 4.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 195,155 195,236 108,450 108,527 174,113 -
Div Payout % - - 81.41% 92.88% 81.37% 183.82% 45.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,891,730 2,847,309 2,786,392 2,776,701 2,667,889 2,702,336 2,698,758 4.69%
NOSH 1,079,003 1,078,526 1,084,199 1,084,649 1,084,507 1,085,275 1,088,208 -0.56%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.70% 5.71% 12.63% 14.28% 13.59% 12.86% 19.55% -
ROE 1.95% 1.08% 8.60% 7.57% 5.00% 2.18% 14.08% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 164.91 77.08 318.66 245.15 160.48 75.94 314.33 -34.87%
EPS 5.22 2.85 22.11 19.38 12.29 5.44 34.93 -71.74%
DPS 0.00 0.00 18.00 18.00 10.00 10.00 16.00 -
NAPS 2.68 2.64 2.57 2.56 2.46 2.49 2.48 5.29%
Adjusted Per Share Value based on latest NOSH - 1,084,894
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.88 72.36 300.72 231.44 151.49 71.73 297.73 -35.24%
EPS 4.90 2.68 20.86 18.30 11.60 5.14 33.08 -71.90%
DPS 0.00 0.00 16.99 16.99 9.44 9.45 15.15 -
NAPS 2.517 2.4783 2.4253 2.4168 2.3221 2.3521 2.349 4.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.75 3.84 3.90 4.70 5.20 4.82 4.58 -
P/RPS 1.67 4.98 1.22 1.92 3.24 6.35 1.46 9.34%
P/EPS 52.68 134.74 17.64 24.25 42.31 88.60 13.11 152.11%
EY 1.90 0.74 5.67 4.12 2.36 1.13 7.63 -60.31%
DY 0.00 0.00 4.62 3.83 1.92 2.07 3.49 -
P/NAPS 1.03 1.45 1.52 1.84 2.11 1.94 1.85 -32.25%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 25/11/13 27/08/13 27/05/13 25/02/13 28/11/12 27/08/12 -
Price 2.81 3.69 3.30 3.80 4.67 4.59 4.67 -
P/RPS 1.70 4.79 1.04 1.55 2.91 6.04 1.49 9.16%
P/EPS 53.83 129.47 14.93 19.61 38.00 84.38 13.37 152.44%
EY 1.86 0.77 6.70 5.10 2.63 1.19 7.48 -60.35%
DY 0.00 0.00 5.45 4.74 2.14 2.18 3.43 -
P/NAPS 1.05 1.40 1.28 1.48 1.90 1.84 1.88 -32.10%

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