[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-04 10:50:00

EMA 5

10 Mins

SELL

2024-07-04 10:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-04 10:10:00

EMA 5

10 Mins

BUY

2024-07-04 10:10:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

984

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

SALCON

SALCON BHD

927

HLIND

HONG LEONG INDUSTRIES BHD

868

YTLPOWR

YTL POWER INTERNATIONAL BHD

774

WCT

WCT HOLDINGS BERHAD

643

JCY

JCY INTERNATIONAL BERHAD

636

GENTING

GENTING BHD

607

PBBANK

PUBLIC BANK BHD

556

Daily Stocks

OFB

0.805

+0.525

116,484,800

HSI-HWW

0.215

-0.02

74,514,600

AHB-WC

0.075

0.00

68,336,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.22

+0.02

57,796,700

SNS

0.875

-0.005

49,763,300

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.28

+0.015

47,222,500

JCY

0.795

+0.015

45,811,200

JAKS

0.165

+0.005

45,228,600

More active Stocks

OFB

0.805

+0.525

116,484,800

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

924,400

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

THETA

2.02

+0.14

3,993,200

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.535

+0.115

8,244,400

GAMUDA

7.33

+0.09

5,682,000

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.16

-0.34

78,300

TOYOVEN

1.05

-0.33

7,152,900

NESTLE

121.90

-0.20

200

PETDAG

17.24

-0.16

156,500

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,786,900

KUAISHO-C17

0.08

-0.12

58,800

NOTION

2.01

-0.11

7,861,000

KESM

7.02

-0.11

6,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More