[PARKSON] QoQ TTM Result on 30-Jun-2012 [#4]

Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 2.28%
YoY- 9.09%
Quarter Report
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,458,569 3,458,196 3,453,055 3,420,578 3,331,911 3,215,030 3,060,228 8.49%
PBT 719,750 773,950 825,947 887,663 885,774 882,217 847,171 -10.28%
Tax -200,026 -210,574 -206,445 -218,951 -223,447 -221,844 -215,730 -4.90%
NP 519,724 563,376 619,502 668,712 662,327 660,373 631,441 -12.16%
-
NP to SH 291,909 317,350 348,826 380,076 371,614 374,426 362,503 -13.43%
-
Tax Rate 27.79% 27.21% 24.99% 24.67% 25.23% 25.15% 25.46% -
Total Cost 2,938,845 2,894,820 2,833,553 2,751,866 2,669,584 2,554,657 2,428,787 13.53%
-
Net Worth 2,777,329 2,666,388 2,702,336 2,173,790 2,632,425 2,599,567 2,453,505 8.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 195,319 173,794 173,794 174,311 228,856 163,589 163,589 12.53%
Div Payout % 66.91% 54.76% 49.82% 45.86% 61.58% 43.69% 45.13% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 2,777,329 2,666,388 2,702,336 2,173,790 2,632,425 2,599,567 2,453,505 8.60%
NOSH 1,084,894 1,083,897 1,085,275 1,086,895 1,087,778 1,087,685 1,090,446 -0.33%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.03% 16.29% 17.94% 19.55% 19.88% 20.54% 20.63% -
ROE 10.51% 11.90% 12.91% 17.48% 14.12% 14.40% 14.77% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 318.79 319.05 318.17 314.71 306.30 295.58 280.64 8.86%
EPS 26.91 29.28 32.14 34.97 34.16 34.42 33.24 -13.12%
DPS 18.00 16.00 16.00 16.00 21.00 15.00 15.00 12.91%
NAPS 2.56 2.46 2.49 2.00 2.42 2.39 2.25 8.97%
Adjusted Per Share Value based on latest NOSH - 1,086,895
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 301.03 301.00 300.55 297.73 290.01 279.84 266.36 8.49%
EPS 25.41 27.62 30.36 33.08 32.35 32.59 31.55 -13.42%
DPS 17.00 15.13 15.13 15.17 19.92 14.24 14.24 12.52%
NAPS 2.4174 2.3208 2.3521 1.8921 2.2913 2.2627 2.1355 8.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.70 5.20 4.82 4.58 5.37 5.66 5.68 -
P/RPS 1.47 1.63 1.51 1.46 1.75 1.91 2.02 -19.07%
P/EPS 17.47 17.76 15.00 13.10 15.72 16.44 17.09 1.47%
EY 5.72 5.63 6.67 7.64 6.36 6.08 5.85 -1.48%
DY 3.83 3.08 3.32 3.49 3.91 2.65 2.64 28.12%
P/NAPS 1.84 2.11 1.94 2.29 2.22 2.37 2.52 -18.89%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 25/02/13 28/11/12 27/08/12 22/05/12 27/02/12 23/11/11 -
Price 3.80 4.67 4.59 4.67 4.69 5.58 5.65 -
P/RPS 1.19 1.46 1.44 1.48 1.53 1.89 2.01 -29.47%
P/EPS 14.12 15.95 14.28 13.35 13.73 16.21 17.00 -11.62%
EY 7.08 6.27 7.00 7.49 7.28 6.17 5.88 13.16%
DY 4.74 3.43 3.49 3.43 4.48 2.69 2.65 47.29%
P/NAPS 1.48 1.90 1.84 2.34 1.94 2.33 2.51 -29.66%

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