[PARKWD] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -53.37%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 116,198 111,774 103,985 95,792 94,021 100,123 96,602 13.11%
PBT 11,136 6,838 3,618 4,655 6,727 7,722 5,202 66.17%
Tax -3,231 -3,525 -3,012 -2,691 -2,515 -865 -192 557.81%
NP 7,905 3,313 606 1,964 4,212 6,857 5,010 35.56%
-
NP to SH 7,905 3,313 606 1,964 4,212 6,857 5,010 35.56%
-
Tax Rate 29.01% 51.55% 83.25% 57.81% 37.39% 11.20% 3.69% -
Total Cost 108,293 108,461 103,379 93,828 89,809 93,266 91,592 11.82%
-
Net Worth 92,449 88,776 83,779 0 89,937 72,485 71,891 18.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,401 1,129 1,129 1,129 1,129 373 373 246.42%
Div Payout % 30.38% 34.09% 186.38% 57.51% 26.81% 5.45% 7.45% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 92,449 88,776 83,779 0 89,937 72,485 71,891 18.27%
NOSH 120,063 119,968 117,999 104,400 104,578 103,551 104,191 9.92%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.80% 2.96% 0.58% 2.05% 4.48% 6.85% 5.19% -
ROE 8.55% 3.73% 0.72% 0.00% 4.68% 9.46% 6.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 96.78 93.17 88.12 91.75 89.90 96.69 92.72 2.90%
EPS 6.58 2.76 0.51 1.88 4.03 6.62 4.81 23.25%
DPS 2.00 0.94 0.96 1.08 1.08 0.36 0.36 214.00%
NAPS 0.77 0.74 0.71 0.00 0.86 0.70 0.69 7.59%
Adjusted Per Share Value based on latest NOSH - 104,400
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.21 39.64 36.88 33.97 33.34 35.51 34.26 13.11%
EPS 2.80 1.17 0.21 0.70 1.49 2.43 1.78 35.29%
DPS 0.85 0.40 0.40 0.40 0.40 0.13 0.13 250.06%
NAPS 0.3279 0.3148 0.2971 0.00 0.319 0.2571 0.255 18.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.70 0.82 0.88 0.69 0.47 0.45 0.49 -
P/RPS 0.72 0.88 1.00 0.75 0.52 0.47 0.53 22.68%
P/EPS 10.63 29.69 171.35 36.68 11.67 6.80 10.19 2.86%
EY 9.41 3.37 0.58 2.73 8.57 14.72 9.81 -2.73%
DY 2.86 1.15 1.09 1.57 2.30 0.80 0.73 148.72%
P/NAPS 0.91 1.11 1.24 0.00 0.55 0.64 0.71 18.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 24/05/04 18/02/04 17/11/03 28/08/03 21/05/03 26/02/03 -
Price 0.65 0.70 0.85 0.94 0.69 0.43 0.42 -
P/RPS 0.67 0.75 0.96 1.02 0.77 0.44 0.45 30.42%
P/EPS 9.87 25.35 165.51 49.97 17.13 6.49 8.73 8.53%
EY 10.13 3.95 0.60 2.00 5.84 15.40 11.45 -7.84%
DY 3.08 1.34 1.13 1.15 1.57 0.84 0.86 134.26%
P/NAPS 0.84 0.95 1.20 0.00 0.80 0.61 0.61 23.79%

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