[PARKSON] QoQ 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- 3.6%
YoY- -24.85%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 948,098 831,322 795,948 918,579 916,323 824,108 799,559 11.99%
PBT 87,862 79,278 84,167 195,615 188,046 148,548 187,541 -39.59%
Tax -51,761 -31,776 -27,362 -52,425 -57,558 -42,589 -47,454 5.94%
NP 36,101 47,502 56,805 143,190 130,488 105,959 140,087 -59.40%
-
NP to SH 25,586 30,738 29,503 76,919 74,247 59,039 81,704 -53.78%
-
Tax Rate 58.91% 40.08% 32.51% 26.80% 30.61% 28.67% 25.30% -
Total Cost 911,997 783,820 739,143 775,389 785,835 718,149 659,472 24.05%
-
Net Worth 2,881,112 2,847,309 2,778,363 2,777,329 2,666,388 2,702,336 2,173,790 20.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 86,791 - 108,527 - -
Div Payout % - - - 112.83% - 183.82% - -
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 2,881,112 2,847,309 2,778,363 2,777,329 2,666,388 2,702,336 2,173,790 20.59%
NOSH 1,075,041 1,078,526 1,081,075 1,084,894 1,083,897 1,085,275 1,086,895 -0.72%
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 3.81% 5.71% 7.14% 15.59% 14.24% 12.86% 17.52% -
ROE 0.89% 1.08% 1.06% 2.77% 2.78% 2.18% 3.76% -
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 88.19 77.08 73.63 84.67 84.54 75.94 73.56 12.81%
EPS 2.38 2.85 2.72 7.09 6.85 5.44 7.52 -53.46%
DPS 0.00 0.00 0.00 8.00 0.00 10.00 0.00 -
NAPS 2.68 2.64 2.57 2.56 2.46 2.49 2.00 21.48%
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 82.52 72.36 69.28 79.95 79.76 71.73 69.59 11.99%
EPS 2.23 2.68 2.57 6.70 6.46 5.14 7.11 -53.73%
DPS 0.00 0.00 0.00 7.55 0.00 9.45 0.00 -
NAPS 2.5077 2.4783 2.4183 2.4174 2.3208 2.3521 1.8921 20.59%
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 3.12 4.98 5.30 5.55 6.15 6.35 6.23 -36.85%
P/EPS 115.55 134.74 142.91 66.29 75.91 88.60 60.93 53.03%
EY 0.87 0.74 0.70 1.51 1.32 1.13 1.64 -34.39%
DY 0.00 0.00 0.00 1.70 0.00 2.07 0.00 -
P/NAPS 1.03 1.45 1.52 1.84 2.11 1.94 2.29 -41.21%
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 3.19 4.79 4.48 4.49 5.52 6.04 6.35 -36.72%
P/EPS 118.07 129.47 120.92 53.60 68.18 84.38 62.12 53.26%
EY 0.85 0.77 0.83 1.87 1.47 1.19 1.61 -34.60%
DY 0.00 0.00 0.00 2.11 0.00 2.18 0.00 -
P/NAPS 1.05 1.40 1.28 1.48 1.90 1.84 2.34 -41.30%

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