[PARKWD] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[PARKWD] PARKWOOD HOLDINGS BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 446.7%
YoY- -51.68%
Quarter Report
Latest QR
Upcoming QR
PARKWD's Result
PARKWD's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 123,792 122,059 116,198 111,774 103,985 95,792 94,021 20.02%
PBT 16,290 14,335 11,136 6,838 3,618 4,655 6,727 79.84%
Tax -4,044 -3,700 -3,231 -3,525 -3,012 -2,691 -2,515 37.05%
NP 12,246 10,635 7,905 3,313 606 1,964 4,212 103.04%
-
NP to SH 12,246 10,635 7,905 3,313 606 1,964 4,212 103.04%
-
Tax Rate 24.83% 25.81% 29.01% 51.55% 83.25% 57.81% 37.39% -
Total Cost 111,546 111,424 108,293 108,461 103,379 93,828 89,809 15.47%
-
Net Worth 94,913 96,096 92,449 88,776 83,779 0 89,937 3.63%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,401 2,401 2,401 1,129 1,129 1,129 1,129 64.99%
Div Payout % 19.61% 22.58% 30.38% 34.09% 186.38% 57.51% 26.81% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 94,913 96,096 92,449 88,776 83,779 0 89,937 3.63%
NOSH 120,143 120,120 120,063 119,968 117,999 104,400 104,578 9.64%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.89% 8.71% 6.80% 2.96% 0.58% 2.05% 4.48% -
ROE 12.90% 11.07% 8.55% 3.73% 0.72% 0.00% 4.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 103.04 101.61 96.78 93.17 88.12 91.75 89.90 9.47%
EPS 10.19 8.85 6.58 2.76 0.51 1.88 4.03 85.07%
DPS 2.00 2.00 2.00 0.94 0.96 1.08 1.08 50.51%
NAPS 0.79 0.80 0.77 0.74 0.71 0.00 0.86 -5.47%
Adjusted Per Share Value based on latest NOSH - 119,968
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.90 43.29 41.21 39.64 36.88 33.97 33.34 20.03%
EPS 4.34 3.77 2.80 1.17 0.21 0.70 1.49 103.29%
DPS 0.85 0.85 0.85 0.40 0.40 0.40 0.40 64.91%
NAPS 0.3366 0.3408 0.3279 0.3148 0.2971 0.00 0.319 3.62%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.93 0.74 0.70 0.82 0.88 0.69 0.47 -
P/RPS 0.90 0.73 0.72 0.88 1.00 0.75 0.52 43.91%
P/EPS 9.12 8.36 10.63 29.69 171.35 36.68 11.67 -15.09%
EY 10.96 11.96 9.41 3.37 0.58 2.73 8.57 17.73%
DY 2.15 2.70 2.86 1.15 1.09 1.57 2.30 -4.37%
P/NAPS 1.18 0.93 0.91 1.11 1.24 0.00 0.55 65.96%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 08/11/04 24/08/04 24/05/04 18/02/04 17/11/03 28/08/03 -
Price 0.85 0.74 0.65 0.70 0.85 0.94 0.69 -
P/RPS 0.82 0.73 0.67 0.75 0.96 1.02 0.77 4.26%
P/EPS 8.34 8.36 9.87 25.35 165.51 49.97 17.13 -37.97%
EY 11.99 11.96 10.13 3.95 0.60 2.00 5.84 61.18%
DY 2.35 2.70 3.08 1.34 1.13 1.15 1.57 30.69%
P/NAPS 1.08 0.93 0.84 0.95 1.20 0.00 0.80 22.03%

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