[PARKSON] QoQ TTM Result on 30-Sep-2009 [#1]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

16-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- 0.84%

YoY- 16.82%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	2,722,256	2,679,534	2,628,821	2,604,425	2,583,705	2,519,326	2,450,676	7.27%
YoY %	1.59%	1.93%	0.94%	0.80%	2.56%	2.80%	-	-
Horiz. %	111.08%	109.34%	107.27%	106.27%	105.43%	102.80%	100.00%	-
PBT	704,173	954,286	936,838	950,435	939,033	661,584	860,700	-12.55%
YoY %	-26.21%	1.86%	-1.43%	1.21%	41.94%	-23.13%	-	-
Horiz. %	81.81%	110.87%	108.85%	110.43%	109.10%	76.87%	100.00%	-
Tax	-170,575	-182,350	-173,364	-167,477	-163,600	-142,117	-134,370	17.29%
YoY %	6.46%	-5.18%	-3.52%	-2.37%	-15.12%	-5.77%	-	-
Horiz. %	126.94%	135.71%	129.02%	124.64%	121.75%	105.77%	100.00%	-
NP	533,598	771,936	763,474	782,958	775,433	519,467	726,330	-18.62%
YoY %	-30.88%	1.11%	-2.49%	0.97%	49.27%	-28.48%	-	-
Horiz. %	73.46%	106.28%	105.11%	107.80%	106.76%	71.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	285,128	530,896	523,359	547,231	542,687	292,999	512,172	-32.39%
YoY %	-46.29%	1.44%	-4.36%	0.84%	85.22%	-42.79%	-	-
Horiz. %	55.67%	103.66%	102.18%	106.85%	105.96%	57.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.22%	19.11%	18.51%	17.62%	17.42%	21.48%	15.61%	-
YoY %	26.74%	3.24%	5.05%	1.15%	-18.90%	37.60%	-	-
Horiz. %	155.16%	122.42%	118.58%	112.88%	111.60%	137.60%	100.00%	-
Total Cost	2,188,658	1,907,598	1,865,347	1,821,467	1,808,272	1,999,859	1,724,346	17.28%
YoY %	14.73%	2.27%	2.41%	0.73%	-9.58%	15.98%	-	-
Horiz. %	126.93%	110.63%	108.18%	105.63%	104.87%	115.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,874,275	1,792,343	1,758,709	1,774,851	1,735,292	1,502,457	1,385,033	22.41%
YoY %	4.57%	1.91%	-0.91%	2.28%	15.50%	8.48%	-	-
Horiz. %	135.32%	129.41%	126.98%	128.15%	125.29%	108.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	61,451	50,739	50,739	50,739	50,739	153,021	153,021	-45.65%
YoY %	21.11%	0.00%	0.00%	0.00%	-66.84%	0.00%	-	-
Horiz. %	40.16%	33.16%	33.16%	33.16%	33.16%	100.00%	100.00%	-
Div Payout %	21.55%	9.56%	9.69%	9.27%	9.35%	52.23%	29.88%	-
YoY %	125.42%	-1.34%	4.53%	-0.86%	-82.10%	74.80%	-	-
Horiz. %	72.12%	31.99%	32.43%	31.02%	31.29%	174.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	1,874,275	1,792,343	1,758,709	1,774,851	1,735,292	1,502,457	1,385,033	22.41%
YoY %	4.57%	1.91%	-0.91%	2.28%	15.50%	8.48%	-	-
Horiz. %	135.32%	129.41%	126.98%	128.15%	125.29%	108.48%	100.00%	-
NOSH	1,024,194	1,024,196	1,016,594	1,014,200	1,014,791	1,015,173	1,018,406	0.37%
YoY %	-0.00%	0.75%	0.24%	-0.06%	-0.04%	-0.32%	-	-
Horiz. %	100.57%	100.57%	99.82%	99.59%	99.65%	99.68%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	19.60%	28.81%	29.04%	30.06%	30.01%	20.62%	29.64%	-
YoY %	-31.97%	-0.79%	-3.39%	0.17%	45.54%	-30.43%	-	-
Horiz. %	66.13%	97.20%	97.98%	101.42%	101.25%	69.57%	100.00%	-
ROE	15.21%	29.62%	29.76%	30.83%	31.27%	19.50%	36.98%	-
YoY %	-48.65%	-0.47%	-3.47%	-1.41%	60.36%	-47.27%	-	-
Horiz. %	41.13%	80.10%	80.48%	83.37%	84.56%	52.73%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	265.79	261.62	258.59	256.80	254.60	248.17	240.64	6.87%
YoY %	1.59%	1.17%	0.70%	0.86%	2.59%	3.13%	-	-
Horiz. %	110.45%	108.72%	107.46%	106.72%	105.80%	103.13%	100.00%	-
EPS	27.84	51.84	51.48	53.96	53.48	28.86	50.29	-32.65%
YoY %	-46.30%	0.70%	-4.60%	0.90%	85.31%	-42.61%	-	-
Horiz. %	55.36%	103.08%	102.37%	107.30%	106.34%	57.39%	100.00%	-
DPS	6.00	5.00	5.00	5.00	5.00	15.00	15.03	-45.87%
YoY %	20.00%	0.00%	0.00%	0.00%	-66.67%	-0.20%	-	-
Horiz. %	39.92%	33.27%	33.27%	33.27%	33.27%	99.80%	100.00%	-
NAPS	1.83	1.75	1.73	1.75	1.71	1.48	1.36	21.94%
YoY %	4.57%	1.16%	-1.14%	2.34%	15.54%	8.82%	-	-
Horiz. %	134.56%	128.68%	127.21%	128.68%	125.74%	108.82%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,014,200
RPS	236.94	233.23	228.81	226.69	224.88	219.28	213.31	7.27%
YoY %	1.59%	1.93%	0.94%	0.80%	2.55%	2.80%	-	-
Horiz. %	111.08%	109.34%	107.27%	106.27%	105.42%	102.80%	100.00%	-
EPS	24.82	46.21	45.55	47.63	47.24	25.50	44.58	-32.39%
YoY %	-46.29%	1.45%	-4.37%	0.83%	85.25%	-42.80%	-	-
Horiz. %	55.68%	103.66%	102.18%	106.84%	105.97%	57.20%	100.00%	-
DPS	5.35	4.42	4.42	4.42	4.42	13.32	13.32	-45.65%
YoY %	21.04%	0.00%	0.00%	0.00%	-66.82%	0.00%	-	-
Horiz. %	40.17%	33.18%	33.18%	33.18%	33.18%	100.00%	100.00%	-
NAPS	1.6314	1.56	1.5308	1.5448	1.5104	1.3077	1.2055	22.41%
YoY %	4.58%	1.91%	-0.91%	2.28%	15.50%	8.48%	-	-
Horiz. %	135.33%	129.41%	126.98%	128.15%	125.29%	108.48%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	5.40	5.84	5.26	5.06	5.05	3.72	3.94	-
P/RPS	2.03	2.23	2.03	1.97	1.98	1.50	1.64	15.32%
YoY %	-8.97%	9.85%	3.05%	-0.51%	32.00%	-8.54%	-	-
Horiz. %	123.78%	135.98%	123.78%	120.12%	120.73%	91.46%	100.00%	-
P/EPS	19.40	11.27	10.22	9.38	9.44	12.89	7.83	83.40%
YoY %	72.14%	10.27%	8.96%	-0.64%	-26.76%	64.62%	-	-
Horiz. %	247.77%	143.93%	130.52%	119.80%	120.56%	164.62%	100.00%	-
EY	5.16	8.88	9.79	10.66	10.59	7.76	12.76	-45.40%
YoY %	-41.89%	-9.30%	-8.16%	0.66%	36.47%	-39.18%	-	-
Horiz. %	40.44%	69.59%	76.72%	83.54%	82.99%	60.82%	100.00%	-
DY	1.11	0.86	0.95	0.99	0.99	4.03	3.81	-56.15%
YoY %	29.07%	-9.47%	-4.04%	0.00%	-75.43%	5.77%	-	-
Horiz. %	29.13%	22.57%	24.93%	25.98%	25.98%	105.77%	100.00%	-
P/NAPS	2.95	3.34	3.04	2.89	2.95	2.51	2.90	1.14%
YoY %	-11.68%	9.87%	5.19%	-2.03%	17.53%	-13.45%	-	-
Horiz. %	101.72%	115.17%	104.83%	99.66%	101.72%	86.55%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	24/05/10	23/02/10	16/11/09	26/08/09	27/05/09	25/02/09	-
Price	5.44	5.10	5.34	5.29	5.10	4.69	3.29	-
P/RPS	2.05	1.95	2.07	2.06	2.00	1.89	1.37	30.92%
YoY %	5.13%	-5.80%	0.49%	3.00%	5.82%	37.96%	-	-
Horiz. %	149.64%	142.34%	151.09%	150.36%	145.99%	137.96%	100.00%	-
P/EPS	19.54	9.84	10.37	9.80	9.54	16.25	6.54	107.85%
YoY %	98.58%	-5.11%	5.82%	2.73%	-41.29%	148.47%	-	-
Horiz. %	298.78%	150.46%	158.56%	149.85%	145.87%	248.47%	100.00%	-
EY	5.12	10.16	9.64	10.20	10.49	6.15	15.29	-51.87%
YoY %	-49.61%	5.39%	-5.49%	-2.76%	70.57%	-59.78%	-	-
Horiz. %	33.49%	66.45%	63.05%	66.71%	68.61%	40.22%	100.00%	-
DY	1.10	0.98	0.94	0.95	0.98	3.20	4.57	-61.40%
YoY %	12.24%	4.26%	-1.05%	-3.06%	-69.38%	-29.98%	-	-
Horiz. %	24.07%	21.44%	20.57%	20.79%	21.44%	70.02%	100.00%	-
P/NAPS	2.97	2.91	3.09	3.02	2.98	3.17	2.42	14.67%
YoY %	2.06%	-5.83%	2.32%	1.34%	-5.99%	30.99%	-	-
Horiz. %	122.73%	120.25%	127.69%	124.79%	123.14%	130.99%	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

0.80

+0.52

116,449,000

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

0.88

0.00

49,631,900

APPASIA

0.165

+0.005

47,322,300

HEXCARE

0.28

+0.015

47,187,500

JCY

0.79

+0.01

45,780,100

JAKS

0.165

+0.005

45,228,600

More active Stocks

OFB

0.80

+0.52

116,449,000

F&N

31.98

+0.24

3,300

WPRTS

4.40

+0.16

924,200

UTDPLT

25.00

+0.16

14,600

NIKKEI-CE

0.99

+0.15

300

THETA

2.00

+0.12

3,532,900

PIE

6.39

+0.12

187,000

PANAMY

20.20

+0.12

3,500

SKBSHUT-WA

0.525

+0.105

8,194,600

PMETAL

5.97

+0.09

1,275,800

More gainer Stocks

MPI

39.20

-0.48

8,700

HEIM

22.16

-0.34

78,300

TOYOVEN

1.06

-0.32

7,050,600

NESTLE

121.90

-0.20

200

HLBANK

19.18

-0.16

7,700

SUNCON

4.03

-0.13

13,759,400

PETDAG

17.28

-0.12

150,700

KUAISHO-C17

0.08

-0.12

58,800

NOTION

2.01

-0.11

7,838,500

KESM

7.02

-0.11

4,500

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