[PARKWD] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	147,966	168,637	189,327	184,678	153,800	143,108	134,453	6.58%
YoY %	-12.26%	-10.93%	2.52%	20.08%	7.47%	6.44%	-	-
Horiz. %	110.05%	125.42%	140.81%	137.36%	114.39%	106.44%	100.00%	-
PBT	3,880	12,468	20,648	17,828	5,878	2,444	3,647	4.21%
YoY %	-68.88%	-39.62%	15.82%	203.30%	140.51%	-32.99%	-	-
Horiz. %	106.39%	341.87%	566.16%	488.84%	161.17%	67.01%	100.00%	-
Tax	-473	-2,554	-4,793	-4,059	-1,557	-824	-2,077	-62.67%
YoY %	81.48%	46.71%	-18.08%	-160.69%	-88.96%	60.33%	-	-
Horiz. %	22.77%	122.97%	230.77%	195.43%	74.96%	39.67%	100.00%	-
NP	3,407	9,914	15,855	13,769	4,321	1,620	1,570	67.53%
YoY %	-65.63%	-37.47%	15.15%	218.65%	166.73%	3.18%	-	-
Horiz. %	217.01%	631.46%	1,009.87%	877.01%	275.22%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,407	9,914	15,855	13,769	4,321	1,620	1,570	67.53%
YoY %	-65.63%	-37.47%	15.15%	218.65%	166.73%	3.18%	-	-
Horiz. %	217.01%	631.46%	1,009.87%	877.01%	275.22%	103.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.19%	20.48%	23.21%	22.77%	26.49%	33.72%	56.95%	-
YoY %	-40.48%	-11.76%	1.93%	-14.04%	-21.44%	-40.79%	-	-
Horiz. %	21.40%	35.96%	40.76%	39.98%	46.51%	59.21%	100.00%	-
Total Cost	144,559	158,723	173,472	170,909	149,479	141,488	132,883	5.76%
YoY %	-8.92%	-8.50%	1.50%	14.34%	5.65%	6.48%	-	-
Horiz. %	108.79%	119.45%	130.54%	128.62%	112.49%	106.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	94,910	98,309	102,635	101,290	92,819	89,656	88,989	4.38%
YoY %	-3.46%	-4.21%	1.33%	9.13%	3.53%	0.75%	-	-
Horiz. %	106.65%	110.47%	115.33%	113.82%	104.30%	100.75%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	2,888	2,888	2,022	2,022	2,022	2,022	1,800	37.01%
YoY %	0.00%	42.83%	0.00%	0.00%	0.00%	12.33%	-	-
Horiz. %	160.44%	160.44%	112.33%	112.33%	112.33%	112.33%	100.00%	-
Div Payout %	84.77%	29.13%	12.76%	14.69%	46.81%	124.86%	114.65%	-
YoY %	191.01%	128.29%	-13.14%	-68.62%	-62.51%	8.91%	-	-
Horiz. %	73.94%	25.41%	11.13%	12.81%	40.83%	108.91%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	94,910	98,309	102,635	101,290	92,819	89,656	88,989	4.38%
YoY %	-3.46%	-4.21%	1.33%	9.13%	3.53%	0.75%	-	-
Horiz. %	106.65%	110.47%	115.33%	113.82%	104.30%	100.75%	100.00%	-
NOSH	115,392	115,521	115,867	115,866	115,777	115,581	115,932	-0.31%
YoY %	-0.11%	-0.30%	0.00%	0.08%	0.17%	-0.30%	-	-
Horiz. %	99.53%	99.65%	99.94%	99.94%	99.87%	99.70%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	2.30%	5.88%	8.37%	7.46%	2.81%	1.13%	1.17%	-
YoY %	-60.88%	-29.75%	12.20%	165.48%	148.67%	-3.42%	-	-
Horiz. %	196.58%	502.56%	715.38%	637.61%	240.17%	96.58%	100.00%	-
ROE	3.59%	10.08%	15.45%	13.59%	4.66%	1.81%	1.76%	-
YoY %	-64.38%	-34.76%	13.69%	191.63%	157.46%	2.84%	-	-
Horiz. %	203.98%	572.73%	877.84%	772.16%	264.77%	102.84%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	128.23	145.98	163.40	159.39	132.84	123.82	115.98	6.91%
YoY %	-12.16%	-10.66%	2.52%	19.99%	7.28%	6.76%	-	-
Horiz. %	110.56%	125.87%	140.89%	137.43%	114.54%	106.76%	100.00%	-
EPS	2.95	8.58	13.68	11.88	3.73	1.40	1.35	68.31%
YoY %	-65.62%	-37.28%	15.15%	218.50%	166.43%	3.70%	-	-
Horiz. %	218.52%	635.56%	1,013.33%	880.00%	276.30%	103.70%	100.00%	-
DPS	2.50	2.50	1.75	1.75	1.75	1.75	1.55	37.49%
YoY %	0.00%	42.86%	0.00%	0.00%	0.00%	12.90%	-	-
Horiz. %	161.29%	161.29%	112.90%	112.90%	112.90%	112.90%	100.00%	-
NAPS	0.8225	0.851	0.8858	0.8742	0.8017	0.7757	0.7676	4.70%
YoY %	-3.35%	-3.93%	1.33%	9.04%	3.35%	1.06%	-	-
Horiz. %	107.15%	110.87%	115.40%	113.89%	104.44%	101.06%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 115,866
RPS	52.48	59.81	67.14	65.50	54.55	50.75	47.68	6.59%
YoY %	-12.26%	-10.92%	2.50%	20.07%	7.49%	6.44%	-	-
Horiz. %	110.07%	125.44%	140.81%	137.37%	114.41%	106.44%	100.00%	-
EPS	1.21	3.52	5.62	4.88	1.53	0.57	0.56	67.05%
YoY %	-65.62%	-37.37%	15.16%	218.95%	168.42%	1.79%	-	-
Horiz. %	216.07%	628.57%	1,003.57%	871.43%	273.21%	101.79%	100.00%	-
DPS	1.02	1.02	0.72	0.72	0.72	0.72	0.64	36.40%
YoY %	0.00%	41.67%	0.00%	0.00%	0.00%	12.50%	-	-
Horiz. %	159.38%	159.38%	112.50%	112.50%	112.50%	112.50%	100.00%	-
NAPS	0.3366	0.3487	0.364	0.3592	0.3292	0.318	0.3156	4.38%
YoY %	-3.47%	-4.20%	1.34%	9.11%	3.52%	0.76%	-	-
Horiz. %	106.65%	110.49%	115.34%	113.81%	104.31%	100.76%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	0.30	0.30	0.42	0.44	0.38	0.50	0.53	-
P/RPS	0.23	0.21	0.26	0.28	0.29	0.40	0.46	-36.97%
YoY %	9.52%	-19.23%	-7.14%	-3.45%	-27.50%	-13.04%	-	-
Horiz. %	50.00%	45.65%	56.52%	60.87%	63.04%	86.96%	100.00%	-
P/EPS	10.16	3.50	3.07	3.70	10.18	35.67	39.14	-59.27%
YoY %	190.29%	14.01%	-17.03%	-63.65%	-71.46%	-8.87%	-	-
Horiz. %	25.96%	8.94%	7.84%	9.45%	26.01%	91.13%	100.00%	-
EY	9.84	28.61	32.58	27.01	9.82	2.80	2.56	145.17%
YoY %	-65.61%	-12.19%	20.62%	175.05%	250.71%	9.38%	-	-
Horiz. %	384.38%	1,117.58%	1,272.66%	1,055.08%	383.59%	109.38%	100.00%	-
DY	8.33	8.33	4.17	3.98	4.61	3.50	2.93	100.55%
YoY %	0.00%	99.76%	4.77%	-13.67%	31.71%	19.45%	-	-
Horiz. %	284.30%	284.30%	142.32%	135.84%	157.34%	119.45%	100.00%	-
P/NAPS	0.36	0.35	0.47	0.50	0.47	0.64	0.69	-35.16%
YoY %	2.86%	-25.53%	-6.00%	6.38%	-26.56%	-7.25%	-	-
Horiz. %	52.17%	50.72%	68.12%	72.46%	68.12%	92.75%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	26/02/09	26/11/08	25/08/08	29/05/08	28/02/08	22/11/07	-
Price	0.50	0.30	0.31	0.48	0.58	0.47	0.49	-
P/RPS	0.39	0.21	0.19	0.30	0.44	0.38	0.42	-4.81%
YoY %	85.71%	10.53%	-36.67%	-31.82%	15.79%	-9.52%	-	-
Horiz. %	92.86%	50.00%	45.24%	71.43%	104.76%	90.48%	100.00%	-
P/EPS	16.93	3.50	2.27	4.04	15.54	33.53	36.18	-39.69%
YoY %	383.71%	54.19%	-43.81%	-74.00%	-53.65%	-7.32%	-	-
Horiz. %	46.79%	9.67%	6.27%	11.17%	42.95%	92.68%	100.00%	-
EY	5.91	28.61	44.14	24.76	6.43	2.98	2.76	66.05%
YoY %	-79.34%	-35.18%	78.27%	285.07%	115.77%	7.97%	-	-
Horiz. %	214.13%	1,036.59%	1,599.28%	897.10%	232.97%	107.97%	100.00%	-
DY	5.00	8.33	5.65	3.65	3.02	3.72	3.17	35.46%
YoY %	-39.98%	47.43%	54.79%	20.86%	-18.82%	17.35%	-	-
Horiz. %	157.73%	262.78%	178.23%	115.14%	95.27%	117.35%	100.00%	-
P/NAPS	0.61	0.35	0.35	0.55	0.72	0.61	0.64	-3.14%
YoY %	74.29%	0.00%	-36.36%	-23.61%	18.03%	-4.69%	-	-
Horiz. %	95.31%	54.69%	54.69%	85.94%	112.50%	95.31%	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 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