[PARKSON] QoQ TTM Result on 30-Sep-2010 [#1]

Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 4.03%
YoY- -45.8%
Quarter Report
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,925,082 2,831,366 2,783,938 2,736,877 2,722,256 2,679,534 2,628,821 7.39%
PBT 805,267 771,554 731,525 718,762 704,173 954,286 936,838 -9.62%
Tax -198,645 -184,082 -174,146 -173,218 -170,575 -182,350 -173,364 9.52%
NP 606,622 587,472 557,379 545,544 533,598 771,936 763,474 -14.25%
-
NP to SH 348,404 331,801 310,101 296,612 285,128 530,896 523,359 -23.81%
-
Tax Rate 24.67% 23.86% 23.81% 24.10% 24.22% 19.11% 18.51% -
Total Cost 2,318,460 2,243,894 2,226,559 2,191,333 2,188,658 1,907,598 1,865,347 15.64%
-
Net Worth 2,181,787 2,138,351 2,044,775 2,061,734 1,874,275 1,792,343 1,758,709 15.50%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 159,201 166,108 166,108 166,108 61,451 50,739 50,739 114.77%
Div Payout % 45.69% 50.06% 53.57% 56.00% 21.55% 9.56% 9.69% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 2,181,787 2,138,351 2,044,775 2,061,734 1,874,275 1,792,343 1,758,709 15.50%
NOSH 1,090,893 1,090,995 1,081,891 1,046,565 1,024,194 1,024,196 1,016,594 4.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 20.74% 20.75% 20.02% 19.93% 19.60% 28.81% 29.04% -
ROE 15.97% 15.52% 15.17% 14.39% 15.21% 29.62% 29.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 268.14 259.52 257.32 261.51 265.79 261.62 258.59 2.45%
EPS 31.94 30.41 28.66 28.34 27.84 51.84 51.48 -27.31%
DPS 14.59 15.23 15.35 15.87 6.00 5.00 5.00 104.60%
NAPS 2.00 1.96 1.89 1.97 1.83 1.75 1.73 10.18%
Adjusted Per Share Value based on latest NOSH - 1,046,565
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 254.60 246.44 242.31 238.22 236.94 233.23 228.81 7.40%
EPS 30.32 28.88 26.99 25.82 24.82 46.21 45.55 -23.82%
DPS 13.86 14.46 14.46 14.46 5.35 4.42 4.42 114.68%
NAPS 1.899 1.8612 1.7798 1.7945 1.6314 1.56 1.5308 15.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.02 5.70 5.39 5.76 5.40 5.84 5.26 -
P/RPS 2.25 2.20 2.09 2.20 2.03 2.23 2.03 7.12%
P/EPS 18.85 18.74 18.80 20.32 19.40 11.27 10.22 50.56%
EY 5.31 5.34 5.32 4.92 5.16 8.88 9.79 -33.56%
DY 2.42 2.67 2.85 2.76 1.11 0.86 0.95 86.84%
P/NAPS 3.01 2.91 2.85 2.92 2.95 3.34 3.04 -0.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 25/05/11 22/02/11 15/11/10 24/08/10 24/05/10 23/02/10 -
Price 5.60 5.81 5.46 5.70 5.44 5.10 5.34 -
P/RPS 2.09 2.24 2.12 2.18 2.05 1.95 2.07 0.64%
P/EPS 17.53 19.10 19.05 20.11 19.54 9.84 10.37 42.04%
EY 5.70 5.23 5.25 4.97 5.12 10.16 9.64 -29.62%
DY 2.61 2.62 2.81 2.78 1.10 0.98 0.94 97.91%
P/NAPS 2.80 2.96 2.89 2.89 2.97 2.91 3.09 -6.37%

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