[PARKSON] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[PARKSON] PARKSON HOLDINGS BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 9.33%
YoY- 228.38%
Quarter Report
Latest QR
Upcoming QR
PARKSON's Result
PARKSON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,604,425 2,583,705 2,519,326 2,450,676 2,374,325 2,242,297 2,182,061 12.50%
PBT 950,435 939,033 661,584 860,700 804,256 762,262 715,738 20.79%
Tax -167,477 -163,600 -142,117 -134,370 -130,725 -124,214 -130,976 17.79%
NP 782,958 775,433 519,467 726,330 673,531 638,048 584,762 21.45%
-
NP to SH 547,231 542,687 292,999 512,172 468,451 447,974 403,692 22.46%
-
Tax Rate 17.62% 17.42% 21.48% 15.61% 16.25% 16.30% 18.30% -
Total Cost 1,821,467 1,808,272 1,999,859 1,724,346 1,700,794 1,604,249 1,597,299 9.14%
-
Net Worth 1,774,851 1,735,292 1,502,457 1,385,033 1,314,118 1,020,141 1,077,532 39.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 50,739 50,739 153,021 153,021 153,021 153,021 - -
Div Payout % 9.27% 9.35% 52.23% 29.88% 32.67% 34.16% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,774,851 1,735,292 1,502,457 1,385,033 1,314,118 1,020,141 1,077,532 39.42%
NOSH 1,014,200 1,014,791 1,015,173 1,018,406 1,026,655 1,020,141 970,750 2.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 30.06% 30.01% 20.62% 29.64% 28.37% 28.46% 26.80% -
ROE 30.83% 31.27% 19.50% 36.98% 35.65% 43.91% 37.46% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 256.80 254.60 248.17 240.64 231.27 219.80 224.78 9.27%
EPS 53.96 53.48 28.86 50.29 45.63 43.91 41.59 18.93%
DPS 5.00 5.00 15.00 15.03 14.90 15.00 0.00 -
NAPS 1.75 1.71 1.48 1.36 1.28 1.00 1.11 35.42%
Adjusted Per Share Value based on latest NOSH - 1,018,406
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 226.69 224.88 219.28 213.31 206.66 195.17 189.93 12.50%
EPS 47.63 47.24 25.50 44.58 40.77 38.99 35.14 22.45%
DPS 4.42 4.42 13.32 13.32 13.32 13.32 0.00 -
NAPS 1.5448 1.5104 1.3077 1.2055 1.1438 0.8879 0.9379 39.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.06 5.05 3.72 3.94 3.76 5.00 6.19 -
P/RPS 1.97 1.98 1.50 1.64 1.63 2.27 2.75 -19.92%
P/EPS 9.38 9.44 12.89 7.83 8.24 11.39 14.88 -26.46%
EY 10.66 10.59 7.76 12.76 12.14 8.78 6.72 35.97%
DY 0.99 0.99 4.03 3.81 3.96 3.00 0.00 -
P/NAPS 2.89 2.95 2.51 2.90 2.94 5.00 5.58 -35.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 16/11/09 26/08/09 27/05/09 25/02/09 19/11/08 27/08/08 28/05/08 -
Price 5.29 5.10 4.69 3.29 3.25 4.38 6.34 -
P/RPS 2.06 2.00 1.89 1.37 1.41 1.99 2.82 -18.87%
P/EPS 9.80 9.54 16.25 6.54 7.12 9.97 15.25 -25.51%
EY 10.20 10.49 6.15 15.29 14.04 10.03 6.56 34.17%
DY 0.95 0.98 3.20 4.57 4.59 3.42 0.00 -
P/NAPS 3.02 2.98 3.17 2.42 2.54 4.38 5.71 -34.57%

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