[PARKSON] QoQ TTM Result on 30-Jun-2013 [#4]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -17.88%

YoY- -36.93%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	3,533,319	3,493,947	3,462,172	3,454,958	3,458,569	3,458,196	3,453,055	1.54%
YoY %	1.13%	0.92%	0.21%	-0.10%	0.01%	0.15%	-	-
Horiz. %	102.32%	101.18%	100.26%	100.06%	100.16%	100.15%	100.00%	-
PBT	399,165	446,922	547,106	616,376	719,750	773,950	825,947	-38.44%
YoY %	-10.69%	-18.31%	-11.24%	-14.36%	-7.00%	-6.30%	-	-
Horiz. %	48.33%	54.11%	66.24%	74.63%	87.14%	93.70%	100.00%	-
Tax	-156,597	-163,324	-169,121	-179,934	-200,026	-210,574	-206,445	-16.84%
YoY %	4.12%	3.43%	6.01%	10.04%	5.01%	-2.00%	-	-
Horiz. %	75.85%	79.11%	81.92%	87.16%	96.89%	102.00%	100.00%	-
NP	242,568	283,598	377,985	436,442	519,724	563,376	619,502	-46.50%
YoY %	-14.47%	-24.97%	-13.39%	-16.02%	-7.75%	-9.06%	-	-
Horiz. %	39.16%	45.78%	61.01%	70.45%	83.89%	90.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	140,891	162,746	211,407	239,708	291,909	317,350	348,826	-45.38%
YoY %	-13.43%	-23.02%	-11.81%	-17.88%	-8.02%	-9.02%	-	-
Horiz. %	40.39%	46.66%	60.61%	68.72%	83.68%	90.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.23%	36.54%	30.91%	29.19%	27.79%	27.21%	24.99%	-
YoY %	7.36%	18.21%	5.89%	5.04%	2.13%	8.88%	-	-
Horiz. %	156.98%	146.22%	123.69%	116.81%	111.20%	108.88%	100.00%	-
Total Cost	3,290,751	3,210,349	3,084,187	3,018,516	2,938,845	2,894,820	2,833,553	10.49%
YoY %	2.50%	4.09%	2.18%	2.71%	1.52%	2.16%	-	-
Horiz. %	116.14%	113.30%	108.85%	106.53%	103.72%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,821,374	2,881,112	2,847,309	2,778,363	2,777,329	2,666,388	2,702,336	2.91%
YoY %	-2.07%	1.19%	2.48%	0.04%	4.16%	-1.33%	-	-
Horiz. %	104.41%	106.62%	105.36%	102.81%	102.78%	98.67%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	-	86,791	86,791	195,319	195,319	173,794	173,794	-
YoY %	-	0.00%	-55.56%	0.00%	12.39%	0.00%	-	-
Horiz. %	-	49.94%	49.94%	112.39%	112.39%	100.00%	100.00%	-
Div Payout %	-	53.33%	41.05%	81.48%	66.91%	54.76%	49.82%	-
YoY %	-	29.91%	-49.62%	21.78%	22.19%	9.92%	-	-
Horiz. %	-	107.05%	82.40%	163.55%	134.30%	109.92%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	2,821,374	2,881,112	2,847,309	2,778,363	2,777,329	2,666,388	2,702,336	2.91%
YoY %	-2.07%	1.19%	2.48%	0.04%	4.16%	-1.33%	-	-
Horiz. %	104.41%	106.62%	105.36%	102.81%	102.78%	98.67%	100.00%	-
NOSH	1,048,838	1,075,041	1,078,526	1,081,075	1,084,894	1,083,897	1,085,275	-2.25%
YoY %	-2.44%	-0.32%	-0.24%	-0.35%	0.09%	-0.13%	-	-
Horiz. %	96.64%	99.06%	99.38%	99.61%	99.96%	99.87%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	6.87%	8.12%	10.92%	12.63%	15.03%	16.29%	17.94%	-
YoY %	-15.39%	-25.64%	-13.54%	-15.97%	-7.73%	-9.20%	-	-
Horiz. %	38.29%	45.26%	60.87%	70.40%	83.78%	90.80%	100.00%	-
ROE	4.99%	5.65%	7.42%	8.63%	10.51%	11.90%	12.91%	-
YoY %	-11.68%	-23.85%	-14.02%	-17.89%	-11.68%	-7.82%	-	-
Horiz. %	38.65%	43.76%	57.47%	66.85%	81.41%	92.18%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	336.88	325.01	321.01	319.59	318.79	319.05	318.17	3.88%
YoY %	3.65%	1.25%	0.44%	0.25%	-0.08%	0.28%	-	-
Horiz. %	105.88%	102.15%	100.89%	100.45%	100.19%	100.28%	100.00%	-
EPS	13.43	15.14	19.60	22.17	26.91	29.28	32.14	-44.13%
YoY %	-11.29%	-22.76%	-11.59%	-17.61%	-8.09%	-8.90%	-	-
Horiz. %	41.79%	47.11%	60.98%	68.98%	83.73%	91.10%	100.00%	-
DPS	0.00	8.00	8.00	18.00	18.00	16.00	16.00	-
YoY %	0.00%	0.00%	-55.56%	0.00%	12.50%	0.00%	-	-
Horiz. %	0.00%	50.00%	50.00%	112.50%	112.50%	100.00%	100.00%	-
NAPS	2.69	2.68	2.64	2.57	2.56	2.46	2.49	5.29%
YoY %	0.37%	1.52%	2.72%	0.39%	4.07%	-1.20%	-	-
Horiz. %	108.03%	107.63%	106.02%	103.21%	102.81%	98.80%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,081,075
RPS	307.54	304.11	301.35	300.72	301.03	301.00	300.55	1.54%
YoY %	1.13%	0.92%	0.21%	-0.10%	0.01%	0.15%	-	-
Horiz. %	102.33%	101.18%	100.27%	100.06%	100.16%	100.15%	100.00%	-
EPS	12.26	14.17	18.40	20.86	25.41	27.62	30.36	-45.39%
YoY %	-13.48%	-22.99%	-11.79%	-17.91%	-8.00%	-9.03%	-	-
Horiz. %	40.38%	46.67%	60.61%	68.71%	83.70%	90.97%	100.00%	-
DPS	0.00	7.55	7.55	17.00	17.00	15.13	15.13	-
YoY %	0.00%	0.00%	-55.59%	0.00%	12.36%	0.00%	-	-
Horiz. %	0.00%	49.90%	49.90%	112.36%	112.36%	100.00%	100.00%	-
NAPS	2.4557	2.5077	2.4783	2.4183	2.4174	2.3208	2.3521	2.91%
YoY %	-2.07%	1.19%	2.48%	0.04%	4.16%	-1.33%	-	-
Horiz. %	104.40%	106.62%	105.37%	102.81%	102.78%	98.67%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	3.00	2.75	3.84	3.90	4.70	5.20	4.82	-
P/RPS	0.89	0.85	1.20	1.22	1.47	1.63	1.51	-29.72%
YoY %	4.71%	-29.17%	-1.64%	-17.01%	-9.82%	7.95%	-	-
Horiz. %	58.94%	56.29%	79.47%	80.79%	97.35%	107.95%	100.00%	-
P/EPS	22.33	18.17	19.59	17.59	17.47	17.76	15.00	30.40%
YoY %	22.89%	-7.25%	11.37%	0.69%	-1.63%	18.40%	-	-
Horiz. %	148.87%	121.13%	130.60%	117.27%	116.47%	118.40%	100.00%	-
EY	4.48	5.50	5.10	5.69	5.72	5.63	6.67	-23.32%
YoY %	-18.55%	7.84%	-10.37%	-0.52%	1.60%	-15.59%	-	-
Horiz. %	67.17%	82.46%	76.46%	85.31%	85.76%	84.41%	100.00%	-
DY	0.00	2.91	2.08	4.62	3.83	3.08	3.32	-
YoY %	0.00%	39.90%	-54.98%	20.63%	24.35%	-7.23%	-	-
Horiz. %	0.00%	87.65%	62.65%	139.16%	115.36%	92.77%	100.00%	-
P/NAPS	1.12	1.03	1.45	1.52	1.84	2.11	1.94	-30.68%
YoY %	8.74%	-28.97%	-4.61%	-17.39%	-12.80%	8.76%	-	-
Horiz. %	57.73%	53.09%	74.74%	78.35%	94.85%	108.76%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	22/05/14	25/02/14	25/11/13	27/08/13	27/05/13	25/02/13	28/11/12	-
Price	2.66	2.81	3.69	3.30	3.80	4.67	4.59	-
P/RPS	0.79	0.86	1.15	1.03	1.19	1.46	1.44	-33.00%
YoY %	-8.14%	-25.22%	11.65%	-13.45%	-18.49%	1.39%	-	-
Horiz. %	54.86%	59.72%	79.86%	71.53%	82.64%	101.39%	100.00%	-
P/EPS	19.80	18.56	18.83	14.88	14.12	15.95	14.28	24.36%
YoY %	6.68%	-1.43%	26.55%	5.38%	-11.47%	11.69%	-	-
Horiz. %	138.66%	129.97%	131.86%	104.20%	98.88%	111.69%	100.00%	-
EY	5.05	5.39	5.31	6.72	7.08	6.27	7.00	-19.57%
YoY %	-6.31%	1.51%	-20.98%	-5.08%	12.92%	-10.43%	-	-
Horiz. %	72.14%	77.00%	75.86%	96.00%	101.14%	89.57%	100.00%	-
DY	0.00	2.85	2.17	5.45	4.74	3.43	3.49	-
YoY %	0.00%	31.34%	-60.18%	14.98%	38.19%	-1.72%	-	-
Horiz. %	0.00%	81.66%	62.18%	156.16%	135.82%	98.28%	100.00%	-
P/NAPS	0.99	1.05	1.40	1.28	1.48	1.90	1.84	-33.87%
YoY %	-5.71%	-25.00%	9.38%	-13.51%	-22.11%	3.26%	-	-
Horiz. %	53.80%	57.07%	76.09%	69.57%	80.43%	103.26%	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

115,008,800

HSI-HWW

0.215

-0.02

74,514,600

AHB-WC

0.075

0.00

66,036,000

HSI-HWE

0.115

-0.015

64,905,100

HSI-CXN

0.215

+0.015

57,326,000

SNS

0.875

-0.005

48,889,100

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.275

+0.01

46,655,200

JCY

0.795

+0.015

45,615,000

JAKS

0.17

+0.01

45,044,900

More active Stocks

OFB

0.805

+0.525

115,008,800

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

921,700

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.535

+0.115

8,123,800

GAMUDA

7.33

+0.09

5,319,500

PMETAL

5.97

+0.09

1,143,600

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.12

-0.38

77,200

TOYOVEN

1.07

-0.31

6,896,700

PETDAG

17.16

-0.24

113,400

NESTLE

121.90

-0.20

200

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,626,300

KUAISHO-C17

0.08

-0.12

58,800

KESM

7.01

-0.12

3,800

NOTION

2.01

-0.11

7,066,400

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