[PARKSON] QoQ TTM Result on 30-Sep-2008 [#1]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

19-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- 4.57%

YoY- 207.95%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	2,583,705	2,519,326	2,450,676	2,374,325	2,242,297	2,182,061	2,036,388	17.21%
YoY %	2.56%	2.80%	3.22%	5.89%	2.76%	7.15%	-	-
Horiz. %	126.88%	123.72%	120.34%	116.59%	110.11%	107.15%	100.00%	-
PBT	939,033	661,584	860,700	804,256	762,262	715,738	441,267	65.52%
YoY %	41.94%	-23.13%	7.02%	5.51%	6.50%	62.20%	-	-
Horiz. %	212.80%	149.93%	195.05%	182.26%	172.74%	162.20%	100.00%	-
Tax	-163,600	-142,117	-134,370	-130,725	-124,214	-130,976	-121,046	22.26%
YoY %	-15.12%	-5.77%	-2.79%	-5.24%	5.16%	-8.20%	-	-
Horiz. %	135.16%	117.41%	111.01%	108.00%	102.62%	108.20%	100.00%	-
NP	775,433	519,467	726,330	673,531	638,048	584,762	320,221	80.42%
YoY %	49.27%	-28.48%	7.84%	5.56%	9.11%	82.61%	-	-
Horiz. %	242.16%	162.22%	226.82%	210.33%	199.25%	182.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	542,687	292,999	512,172	468,451	447,974	403,692	155,967	129.79%
YoY %	85.22%	-42.79%	9.33%	4.57%	10.97%	158.83%	-	-
Horiz. %	347.95%	187.86%	328.38%	300.35%	287.22%	258.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.42%	21.48%	15.61%	16.25%	16.30%	18.30%	27.43%	-
YoY %	-18.90%	37.60%	-3.94%	-0.31%	-10.93%	-33.28%	-	-
Horiz. %	63.51%	78.31%	56.91%	59.24%	59.42%	66.72%	100.00%	-
Total Cost	1,808,272	1,999,859	1,724,346	1,700,794	1,604,249	1,597,299	1,716,167	3.54%
YoY %	-9.58%	15.98%	1.38%	6.02%	0.44%	-6.93%	-	-
Horiz. %	105.37%	116.53%	100.48%	99.10%	93.48%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,735,292	1,502,457	1,385,033	1,314,118	1,020,141	1,077,532	717,017	80.35%
YoY %	15.50%	8.48%	5.40%	28.82%	-5.33%	50.28%	-	-
Horiz. %	242.02%	209.54%	193.17%	183.28%	142.28%	150.28%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	50,739	153,021	153,021	153,021	153,021	-	-	-
YoY %	-66.84%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	33.16%	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	9.35%	52.23%	29.88%	32.67%	34.16%	-	-	-
YoY %	-82.10%	74.80%	-8.54%	-4.36%	0.00%	-	-	-
Horiz. %	27.37%	152.90%	87.47%	95.64%	100.00%	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	1,735,292	1,502,457	1,385,033	1,314,118	1,020,141	1,077,532	717,017	80.35%
YoY %	15.50%	8.48%	5.40%	28.82%	-5.33%	50.28%	-	-
Horiz. %	242.02%	209.54%	193.17%	183.28%	142.28%	150.28%	100.00%	-
NOSH	1,014,791	1,015,173	1,018,406	1,026,655	1,020,141	970,750	968,942	3.13%
YoY %	-0.04%	-0.32%	-0.80%	0.64%	5.09%	0.19%	-	-
Horiz. %	104.73%	104.77%	105.10%	105.96%	105.28%	100.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	30.01%	20.62%	29.64%	28.37%	28.46%	26.80%	15.72%	-
YoY %	45.54%	-30.43%	4.48%	-0.32%	6.19%	70.48%	-	-
Horiz. %	190.90%	131.17%	188.55%	180.47%	181.04%	170.48%	100.00%	-
ROE	31.27%	19.50%	36.98%	35.65%	43.91%	37.46%	21.75%	-
YoY %	60.36%	-47.27%	3.73%	-18.81%	17.22%	72.23%	-	-
Horiz. %	143.77%	89.66%	170.02%	163.91%	201.89%	172.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	254.60	248.17	240.64	231.27	219.80	224.78	210.17	13.65%
YoY %	2.59%	3.13%	4.05%	5.22%	-2.22%	6.95%	-	-
Horiz. %	121.14%	118.08%	114.50%	110.04%	104.58%	106.95%	100.00%	-
EPS	53.48	28.86	50.29	45.63	43.91	41.59	16.10	122.78%
YoY %	85.31%	-42.61%	10.21%	3.92%	5.58%	158.32%	-	-
Horiz. %	332.17%	179.25%	312.36%	283.42%	272.73%	258.32%	100.00%	-
DPS	5.00	15.00	15.03	14.90	15.00	0.00	0.00	-
YoY %	-66.67%	-0.20%	0.87%	-0.67%	0.00%	0.00%	-	-
Horiz. %	33.33%	100.00%	100.20%	99.33%	100.00%	-	-	-
NAPS	1.71	1.48	1.36	1.28	1.00	1.11	0.74	74.87%
YoY %	15.54%	8.82%	6.25%	28.00%	-9.91%	50.00%	-	-
Horiz. %	231.08%	200.00%	183.78%	172.97%	135.14%	150.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,026,655
RPS	224.88	219.28	213.31	206.66	195.17	189.93	177.25	17.21%
YoY %	2.55%	2.80%	3.22%	5.89%	2.76%	7.15%	-	-
Horiz. %	126.87%	123.71%	120.34%	116.59%	110.11%	107.15%	100.00%	-
EPS	47.24	25.50	44.58	40.77	38.99	35.14	13.58	129.75%
YoY %	85.25%	-42.80%	9.35%	4.57%	10.96%	158.76%	-	-
Horiz. %	347.86%	187.78%	328.28%	300.22%	287.11%	258.76%	100.00%	-
DPS	4.42	13.32	13.32	13.32	13.32	0.00	0.00	-
YoY %	-66.82%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.18%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	1.5104	1.3077	1.2055	1.1438	0.8879	0.9379	0.6241	80.35%
YoY %	15.50%	8.48%	5.39%	28.82%	-5.33%	50.28%	-	-
Horiz. %	242.01%	209.53%	193.16%	183.27%	142.27%	150.28%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	5.05	3.72	3.94	3.76	5.00	6.19	9.75	-
P/RPS	1.98	1.50	1.64	1.63	2.27	2.75	4.64	-43.34%
YoY %	32.00%	-8.54%	0.61%	-28.19%	-17.45%	-40.73%	-	-
Horiz. %	42.67%	32.33%	35.34%	35.13%	48.92%	59.27%	100.00%	-
P/EPS	9.44	12.89	7.83	8.24	11.39	14.88	60.57	-71.07%
YoY %	-26.76%	64.62%	-4.98%	-27.66%	-23.45%	-75.43%	-	-
Horiz. %	15.59%	21.28%	12.93%	13.60%	18.80%	24.57%	100.00%	-
EY	10.59	7.76	12.76	12.14	8.78	6.72	1.65	245.75%
YoY %	36.47%	-39.18%	5.11%	38.27%	30.65%	307.27%	-	-
Horiz. %	641.82%	470.30%	773.33%	735.76%	532.12%	407.27%	100.00%	-
DY	0.99	4.03	3.81	3.96	3.00	0.00	0.00	-
YoY %	-75.43%	5.77%	-3.79%	32.00%	0.00%	0.00%	-	-
Horiz. %	33.00%	134.33%	127.00%	132.00%	100.00%	-	-	-
P/NAPS	2.95	2.51	2.90	2.94	5.00	5.58	13.18	-63.16%
YoY %	17.53%	-13.45%	-1.36%	-41.20%	-10.39%	-57.66%	-	-
Horiz. %	22.38%	19.04%	22.00%	22.31%	37.94%	42.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	27/05/09	25/02/09	19/11/08	27/08/08	28/05/08	25/02/08	-
Price	5.10	4.69	3.29	3.25	4.38	6.34	6.93	-
P/RPS	2.00	1.89	1.37	1.41	1.99	2.82	3.30	-28.40%
YoY %	5.82%	37.96%	-2.84%	-29.15%	-29.43%	-14.55%	-	-
Horiz. %	60.61%	57.27%	41.52%	42.73%	60.30%	85.45%	100.00%	-
P/EPS	9.54	16.25	6.54	7.12	9.97	15.25	43.05	-63.41%
YoY %	-41.29%	148.47%	-8.15%	-28.59%	-34.62%	-64.58%	-	-
Horiz. %	22.16%	37.75%	15.19%	16.54%	23.16%	35.42%	100.00%	-
EY	10.49	6.15	15.29	14.04	10.03	6.56	2.32	173.68%
YoY %	70.57%	-59.78%	8.90%	39.98%	52.90%	182.76%	-	-
Horiz. %	452.16%	265.09%	659.05%	605.17%	432.33%	282.76%	100.00%	-
DY	0.98	3.20	4.57	4.59	3.42	0.00	0.00	-
YoY %	-69.38%	-29.98%	-0.44%	34.21%	0.00%	0.00%	-	-
Horiz. %	28.65%	93.57%	133.63%	134.21%	100.00%	-	-	-
P/NAPS	2.98	3.17	2.42	2.54	4.38	5.71	9.36	-53.40%
YoY %	-5.99%	30.99%	-4.72%	-42.01%	-23.29%	-39.00%	-	-
Horiz. %	31.84%	33.87%	25.85%	27.14%	46.79%	61.00%	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