[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 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