[PARKSON] QoQ TTM Result on 30-Jun-2011 [#4]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 5.0%

YoY- 22.19%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
TTM Result
Revenue	3,331,911	3,215,030	3,060,228	2,925,082	2,831,366	2,783,938	2,736,877	14.00%
YoY %	3.64%	5.06%	4.62%	3.31%	1.70%	1.72%	-	-
Horiz. %	121.74%	117.47%	111.81%	106.88%	103.45%	101.72%	100.00%	-
PBT	885,774	882,217	847,171	805,267	771,554	731,525	718,762	14.93%
YoY %	0.40%	4.14%	5.20%	4.37%	5.47%	1.78%	-	-
Horiz. %	123.24%	122.74%	117.87%	112.04%	107.34%	101.78%	100.00%	-
Tax	-223,447	-221,844	-215,730	-198,645	-184,082	-174,146	-173,218	18.48%
YoY %	-0.72%	-2.83%	-8.60%	-7.91%	-5.71%	-0.54%	-	-
Horiz. %	129.00%	128.07%	124.54%	114.68%	106.27%	100.54%	100.00%	-
NP	662,327	660,373	631,441	606,622	587,472	557,379	545,544	13.79%
YoY %	0.30%	4.58%	4.09%	3.26%	5.40%	2.17%	-	-
Horiz. %	121.41%	121.05%	115.75%	111.20%	107.69%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	371,614	374,426	362,503	348,404	331,801	310,101	296,612	16.20%
YoY %	-0.75%	3.29%	4.05%	5.00%	7.00%	4.55%	-	-
Horiz. %	125.29%	126.23%	122.21%	117.46%	111.86%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.23%	25.15%	25.46%	24.67%	23.86%	23.81%	24.10%	-
YoY %	0.32%	-1.22%	3.20%	3.39%	0.21%	-1.20%	-	-
Horiz. %	104.69%	104.36%	105.64%	102.37%	99.00%	98.80%	100.00%	-
Total Cost	2,669,584	2,554,657	2,428,787	2,318,460	2,243,894	2,226,559	2,191,333	14.05%
YoY %	4.50%	5.18%	4.76%	3.32%	0.78%	1.61%	-	-
Horiz. %	121.82%	116.58%	110.84%	105.80%	102.40%	101.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,632,425	2,599,567	2,453,505	2,181,787	2,138,351	2,044,775	2,061,734	17.67%
YoY %	1.26%	5.95%	12.45%	2.03%	4.58%	-0.82%	-	-
Horiz. %	127.68%	126.09%	119.00%	105.82%	103.72%	99.18%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Dividend
Div	228,856	163,589	163,589	159,201	166,108	166,108	166,108	23.79%
YoY %	39.90%	0.00%	2.76%	-4.16%	0.00%	0.00%	-	-
Horiz. %	137.78%	98.48%	98.48%	95.84%	100.00%	100.00%	100.00%	-
Div Payout %	61.58%	43.69%	45.13%	45.69%	50.06%	53.57%	56.00%	-
YoY %	40.95%	-3.19%	-1.23%	-8.73%	-6.55%	-4.34%	-	-
Horiz. %	109.96%	78.02%	80.59%	81.59%	89.39%	95.66%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Equity
Net Worth	2,632,425	2,599,567	2,453,505	2,181,787	2,138,351	2,044,775	2,061,734	17.67%
YoY %	1.26%	5.95%	12.45%	2.03%	4.58%	-0.82%	-	-
Horiz. %	127.68%	126.09%	119.00%	105.82%	103.72%	99.18%	100.00%	-
NOSH	1,087,778	1,087,685	1,090,446	1,090,893	1,090,995	1,081,891	1,046,565	2.60%
YoY %	0.01%	-0.25%	-0.04%	-0.01%	0.84%	3.38%	-	-
Horiz. %	103.94%	103.93%	104.19%	104.24%	104.25%	103.38%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Ratio Analysis
NP Margin	19.88%	20.54%	20.63%	20.74%	20.75%	20.02%	19.93%	-
YoY %	-3.21%	-0.44%	-0.53%	-0.05%	3.65%	0.45%	-	-
Horiz. %	99.75%	103.06%	103.51%	104.06%	104.11%	100.45%	100.00%	-
ROE	14.12%	14.40%	14.77%	15.97%	15.52%	15.17%	14.39%	-
YoY %	-1.94%	-2.51%	-7.51%	2.90%	2.31%	5.42%	-	-
Horiz. %	98.12%	100.07%	102.64%	110.98%	107.85%	105.42%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Per Share
RPS	306.30	295.58	280.64	268.14	259.52	257.32	261.51	11.10%
YoY %	3.63%	5.32%	4.66%	3.32%	0.85%	-1.60%	-	-
Horiz. %	117.13%	113.03%	107.32%	102.54%	99.24%	98.40%	100.00%	-
EPS	34.16	34.42	33.24	31.94	30.41	28.66	28.34	13.24%
YoY %	-0.76%	3.55%	4.07%	5.03%	6.11%	1.13%	-	-
Horiz. %	120.54%	121.45%	117.29%	112.70%	107.30%	101.13%	100.00%	-
DPS	21.00	15.00	15.00	14.59	15.23	15.35	15.87	20.50%
YoY %	40.00%	0.00%	2.81%	-4.20%	-0.78%	-3.28%	-	-
Horiz. %	132.33%	94.52%	94.52%	91.93%	95.97%	96.72%	100.00%	-
NAPS	2.42	2.39	2.25	2.00	1.96	1.89	1.97	14.68%
YoY %	1.26%	6.22%	12.50%	2.04%	3.70%	-4.06%	-	-
Horiz. %	122.84%	121.32%	114.21%	101.52%	99.49%	95.94%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,893
RPS	290.01	279.84	266.36	254.60	246.44	242.31	238.22	13.99%
YoY %	3.63%	5.06%	4.62%	3.31%	1.70%	1.72%	-	-
Horiz. %	121.74%	117.47%	111.81%	106.88%	103.45%	101.72%	100.00%	-
EPS	32.35	32.59	31.55	30.32	28.88	26.99	25.82	16.20%
YoY %	-0.74%	3.30%	4.06%	4.99%	7.00%	4.53%	-	-
Horiz. %	125.29%	126.22%	122.19%	117.43%	111.85%	104.53%	100.00%	-
DPS	19.92	14.24	14.24	13.86	14.46	14.46	14.46	23.78%
YoY %	39.89%	0.00%	2.74%	-4.15%	0.00%	0.00%	-	-
Horiz. %	137.76%	98.48%	98.48%	95.85%	100.00%	100.00%	100.00%	-
NAPS	2.2913	2.2627	2.1355	1.899	1.8612	1.7798	1.7945	17.67%
YoY %	1.26%	5.96%	12.45%	2.03%	4.57%	-0.82%	-	-
Horiz. %	127.68%	126.09%	119.00%	105.82%	103.72%	99.18%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	-
Price	5.37	5.66	5.68	6.02	5.70	5.39	5.76	-
P/RPS	1.75	1.91	2.02	2.25	2.20	2.09	2.20	-14.13%
YoY %	-8.38%	-5.45%	-10.22%	2.27%	5.26%	-5.00%	-	-
Horiz. %	79.55%	86.82%	91.82%	102.27%	100.00%	95.00%	100.00%	-
P/EPS	15.72	16.44	17.09	18.85	18.74	18.80	20.32	-15.71%
YoY %	-4.38%	-3.80%	-9.34%	0.59%	-0.32%	-7.48%	-	-
Horiz. %	77.36%	80.91%	84.10%	92.77%	92.22%	92.52%	100.00%	-
EY	6.36	6.08	5.85	5.31	5.34	5.32	4.92	18.64%
YoY %	4.61%	3.93%	10.17%	-0.56%	0.38%	8.13%	-	-
Horiz. %	129.27%	123.58%	118.90%	107.93%	108.54%	108.13%	100.00%	-
DY	3.91	2.65	2.64	2.42	2.67	2.85	2.76	26.11%
YoY %	47.55%	0.38%	9.09%	-9.36%	-6.32%	3.26%	-	-
Horiz. %	141.67%	96.01%	95.65%	87.68%	96.74%	103.26%	100.00%	-
P/NAPS	2.22	2.37	2.52	3.01	2.91	2.85	2.92	-16.68%
YoY %	-6.33%	-5.95%	-16.28%	3.44%	2.11%	-2.40%	-	-
Horiz. %	76.03%	81.16%	86.30%	103.08%	99.66%	97.60%	100.00%	-

	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	22/05/12	27/02/12	23/11/11	23/08/11	25/05/11	22/02/11	15/11/10	-
Price	4.69	5.58	5.65	5.60	5.81	5.46	5.70	-
P/RPS	1.53	1.89	2.01	2.09	2.24	2.12	2.18	-21.00%
YoY %	-19.05%	-5.97%	-3.83%	-6.70%	5.66%	-2.75%	-	-
Horiz. %	70.18%	86.70%	92.20%	95.87%	102.75%	97.25%	100.00%	-
P/EPS	13.73	16.21	17.00	17.53	19.10	19.05	20.11	-22.44%
YoY %	-15.30%	-4.65%	-3.02%	-8.22%	0.26%	-5.27%	-	-
Horiz. %	68.27%	80.61%	84.54%	87.17%	94.98%	94.73%	100.00%	-
EY	7.28	6.17	5.88	5.70	5.23	5.25	4.97	28.94%
YoY %	17.99%	4.93%	3.16%	8.99%	-0.38%	5.63%	-	-
Horiz. %	146.48%	124.14%	118.31%	114.69%	105.23%	105.63%	100.00%	-
DY	4.48	2.69	2.65	2.61	2.62	2.81	2.78	37.41%
YoY %	66.54%	1.51%	1.53%	-0.38%	-6.76%	1.08%	-	-
Horiz. %	161.15%	96.76%	95.32%	93.88%	94.24%	101.08%	100.00%	-
P/NAPS	1.94	2.33	2.51	2.80	2.96	2.89	2.89	-23.31%
YoY %	-16.74%	-7.17%	-10.36%	-5.41%	2.42%	0.00%	-	-
Horiz. %	67.13%	80.62%	86.85%	96.89%	102.42%	100.00%	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