[PARKWD] QoQ TTM Result on 31-Dec-2003 [#2]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -69.14%
YoY- -87.9%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 122,059 116,198 111,774 103,985 95,792 94,021 100,123 14.07%
PBT 14,335 11,136 6,838 3,618 4,655 6,727 7,722 50.87%
Tax -3,700 -3,231 -3,525 -3,012 -2,691 -2,515 -865 162.80%
NP 10,635 7,905 3,313 606 1,964 4,212 6,857 33.88%
-
NP to SH 10,635 7,905 3,313 606 1,964 4,212 6,857 33.88%
-
Tax Rate 25.81% 29.01% 51.55% 83.25% 57.81% 37.39% 11.20% -
Total Cost 111,424 108,293 108,461 103,379 93,828 89,809 93,266 12.55%
-
Net Worth 96,096 92,449 88,776 83,779 0 89,937 72,485 20.61%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,401 2,401 1,129 1,129 1,129 1,129 373 244.86%
Div Payout % 22.58% 30.38% 34.09% 186.38% 57.51% 26.81% 5.45% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 96,096 92,449 88,776 83,779 0 89,937 72,485 20.61%
NOSH 120,120 120,063 119,968 117,999 104,400 104,578 103,551 10.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.71% 6.80% 2.96% 0.58% 2.05% 4.48% 6.85% -
ROE 11.07% 8.55% 3.73% 0.72% 0.00% 4.68% 9.46% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 101.61 96.78 93.17 88.12 91.75 89.90 96.69 3.35%
EPS 8.85 6.58 2.76 0.51 1.88 4.03 6.62 21.29%
DPS 2.00 2.00 0.94 0.96 1.08 1.08 0.36 212.70%
NAPS 0.80 0.77 0.74 0.71 0.00 0.86 0.70 9.28%
Adjusted Per Share Value based on latest NOSH - 117,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 43.29 41.21 39.64 36.88 33.97 33.34 35.51 14.07%
EPS 3.77 2.80 1.17 0.21 0.70 1.49 2.43 33.90%
DPS 0.85 0.85 0.40 0.40 0.40 0.40 0.13 248.46%
NAPS 0.3408 0.3279 0.3148 0.2971 0.00 0.319 0.2571 20.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.74 0.70 0.82 0.88 0.69 0.47 0.45 -
P/RPS 0.73 0.72 0.88 1.00 0.75 0.52 0.47 34.00%
P/EPS 8.36 10.63 29.69 171.35 36.68 11.67 6.80 14.71%
EY 11.96 9.41 3.37 0.58 2.73 8.57 14.72 -12.89%
DY 2.70 2.86 1.15 1.09 1.57 2.30 0.80 124.50%
P/NAPS 0.93 0.91 1.11 1.24 0.00 0.55 0.64 28.20%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 24/08/04 24/05/04 18/02/04 17/11/03 28/08/03 21/05/03 -
Price 0.74 0.65 0.70 0.85 0.94 0.69 0.43 -
P/RPS 0.73 0.67 0.75 0.96 1.02 0.77 0.44 40.01%
P/EPS 8.36 9.87 25.35 165.51 49.97 17.13 6.49 18.33%
EY 11.96 10.13 3.95 0.60 2.00 5.84 15.40 -15.47%
DY 2.70 3.08 1.34 1.13 1.15 1.57 0.84 117.33%
P/NAPS 0.93 0.84 0.95 1.20 0.00 0.80 0.61 32.36%

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