[PARKSON] QoQ TTM Result on 31-Dec-2012 [#2]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

25-Feb-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Dec-2012 [#2]

Profit Trend

QoQ- -9.02%

YoY- -15.24%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	3,462,172	3,454,958	3,458,569	3,458,196	3,453,055	3,420,578	3,331,911	2.58%
YoY %	0.21%	-0.10%	0.01%	0.15%	0.95%	2.66%	-	-
Horiz. %	103.91%	103.69%	103.80%	103.79%	103.64%	102.66%	100.00%	-
PBT	547,106	616,376	719,750	773,950	825,947	887,663	885,774	-27.45%
YoY %	-11.24%	-14.36%	-7.00%	-6.30%	-6.95%	0.21%	-	-
Horiz. %	61.77%	69.59%	81.26%	87.38%	93.25%	100.21%	100.00%	-
Tax	-169,121	-179,934	-200,026	-210,574	-206,445	-218,951	-223,447	-16.93%
YoY %	6.01%	10.04%	5.01%	-2.00%	5.71%	2.01%	-	-
Horiz. %	75.69%	80.53%	89.52%	94.24%	92.39%	97.99%	100.00%	-
NP	377,985	436,442	519,724	563,376	619,502	668,712	662,327	-31.17%
YoY %	-13.39%	-16.02%	-7.75%	-9.06%	-7.36%	0.96%	-	-
Horiz. %	57.07%	65.90%	78.47%	85.06%	93.53%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,407	239,708	291,909	317,350	348,826	380,076	371,614	-31.31%
YoY %	-11.81%	-17.88%	-8.02%	-9.02%	-8.22%	2.28%	-	-
Horiz. %	56.89%	64.50%	78.55%	85.40%	93.87%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.91%	29.19%	27.79%	27.21%	24.99%	24.67%	25.23%	-
YoY %	5.89%	5.04%	2.13%	8.88%	1.30%	-2.22%	-	-
Horiz. %	122.51%	115.70%	110.15%	107.85%	99.05%	97.78%	100.00%	-
Total Cost	3,084,187	3,018,516	2,938,845	2,894,820	2,833,553	2,751,866	2,669,584	10.09%
YoY %	2.18%	2.71%	1.52%	2.16%	2.97%	3.08%	-	-
Horiz. %	115.53%	113.07%	110.09%	108.44%	106.14%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,847,309	2,778,363	2,777,329	2,666,388	2,702,336	2,173,790	2,632,425	5.36%
YoY %	2.48%	0.04%	4.16%	-1.33%	24.31%	-17.42%	-	-
Horiz. %	108.16%	105.54%	105.50%	101.29%	102.66%	82.58%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	86,791	195,319	195,319	173,794	173,794	174,311	228,856	-47.57%
YoY %	-55.56%	0.00%	12.39%	0.00%	-0.30%	-23.83%	-	-
Horiz. %	37.92%	85.35%	85.35%	75.94%	75.94%	76.17%	100.00%	-
Div Payout %	41.05%	81.48%	66.91%	54.76%	49.82%	45.86%	61.58%	-
YoY %	-49.62%	21.78%	22.19%	9.92%	8.63%	-25.53%	-	-
Horiz. %	66.66%	132.32%	108.66%	88.92%	80.90%	74.47%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	2,847,309	2,778,363	2,777,329	2,666,388	2,702,336	2,173,790	2,632,425	5.36%
YoY %	2.48%	0.04%	4.16%	-1.33%	24.31%	-17.42%	-	-
Horiz. %	108.16%	105.54%	105.50%	101.29%	102.66%	82.58%	100.00%	-
NOSH	1,078,526	1,081,075	1,084,894	1,083,897	1,085,275	1,086,895	1,087,778	-0.56%
YoY %	-0.24%	-0.35%	0.09%	-0.13%	-0.15%	-0.08%	-	-
Horiz. %	99.15%	99.38%	99.73%	99.64%	99.77%	99.92%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	10.92%	12.63%	15.03%	16.29%	17.94%	19.55%	19.88%	-
YoY %	-13.54%	-15.97%	-7.73%	-9.20%	-8.24%	-1.66%	-	-
Horiz. %	54.93%	63.53%	75.60%	81.94%	90.24%	98.34%	100.00%	-
ROE	7.42%	8.63%	10.51%	11.90%	12.91%	17.48%	14.12%	-
YoY %	-14.02%	-17.89%	-11.68%	-7.82%	-26.14%	23.80%	-	-
Horiz. %	52.55%	61.12%	74.43%	84.28%	91.43%	123.80%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	321.01	319.59	318.79	319.05	318.17	314.71	306.30	3.17%
YoY %	0.44%	0.25%	-0.08%	0.28%	1.10%	2.75%	-	-
Horiz. %	104.80%	104.34%	104.08%	104.16%	103.88%	102.75%	100.00%	-
EPS	19.60	22.17	26.91	29.28	32.14	34.97	34.16	-30.92%
YoY %	-11.59%	-17.61%	-8.09%	-8.90%	-8.09%	2.37%	-	-
Horiz. %	57.38%	64.90%	78.78%	85.71%	94.09%	102.37%	100.00%	-
DPS	8.00	18.00	18.00	16.00	16.00	16.00	21.00	-47.41%
YoY %	-55.56%	0.00%	12.50%	0.00%	0.00%	-23.81%	-	-
Horiz. %	38.10%	85.71%	85.71%	76.19%	76.19%	76.19%	100.00%	-
NAPS	2.64	2.57	2.56	2.46	2.49	2.00	2.42	5.96%
YoY %	2.72%	0.39%	4.07%	-1.20%	24.50%	-17.36%	-	-
Horiz. %	109.09%	106.20%	105.79%	101.65%	102.89%	82.64%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,083,897
RPS	301.35	300.72	301.03	301.00	300.55	297.73	290.01	2.58%
YoY %	0.21%	-0.10%	0.01%	0.15%	0.95%	2.66%	-	-
Horiz. %	103.91%	103.69%	103.80%	103.79%	103.63%	102.66%	100.00%	-
EPS	18.40	20.86	25.41	27.62	30.36	33.08	32.35	-31.32%
YoY %	-11.79%	-17.91%	-8.00%	-9.03%	-8.22%	2.26%	-	-
Horiz. %	56.88%	64.48%	78.55%	85.38%	93.85%	102.26%	100.00%	-
DPS	7.55	17.00	17.00	15.13	15.13	15.17	19.92	-47.59%
YoY %	-55.59%	0.00%	12.36%	0.00%	-0.26%	-23.85%	-	-
Horiz. %	37.90%	85.34%	85.34%	75.95%	75.95%	76.15%	100.00%	-
NAPS	2.4783	2.4183	2.4174	2.3208	2.3521	1.8921	2.2913	5.36%
YoY %	2.48%	0.04%	4.16%	-1.33%	24.31%	-17.42%	-	-
Horiz. %	108.16%	105.54%	105.50%	101.29%	102.65%	82.58%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	3.84	3.90	4.70	5.20	4.82	4.58	5.37	-
P/RPS	1.20	1.22	1.47	1.63	1.51	1.46	1.75	-22.22%
YoY %	-1.64%	-17.01%	-9.82%	7.95%	3.42%	-16.57%	-	-
Horiz. %	68.57%	69.71%	84.00%	93.14%	86.29%	83.43%	100.00%	-
P/EPS	19.59	17.59	17.47	17.76	15.00	13.10	15.72	15.78%
YoY %	11.37%	0.69%	-1.63%	18.40%	14.50%	-16.67%	-	-
Horiz. %	124.62%	111.90%	111.13%	112.98%	95.42%	83.33%	100.00%	-
EY	5.10	5.69	5.72	5.63	6.67	7.64	6.36	-13.67%
YoY %	-10.37%	-0.52%	1.60%	-15.59%	-12.70%	20.13%	-	-
Horiz. %	80.19%	89.47%	89.94%	88.52%	104.87%	120.13%	100.00%	-
DY	2.08	4.62	3.83	3.08	3.32	3.49	3.91	-34.32%
YoY %	-54.98%	20.63%	24.35%	-7.23%	-4.87%	-10.74%	-	-
Horiz. %	53.20%	118.16%	97.95%	78.77%	84.91%	89.26%	100.00%	-
P/NAPS	1.45	1.52	1.84	2.11	1.94	2.29	2.22	-24.70%
YoY %	-4.61%	-17.39%	-12.80%	8.76%	-15.28%	3.15%	-	-
Horiz. %	65.32%	68.47%	82.88%	95.05%	87.39%	103.15%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	27/08/13	27/05/13	25/02/13	28/11/12	27/08/12	22/05/12	-
Price	3.69	3.30	3.80	4.67	4.59	4.67	4.69	-
P/RPS	1.15	1.03	1.19	1.46	1.44	1.48	1.53	-17.31%
YoY %	11.65%	-13.45%	-18.49%	1.39%	-2.70%	-3.27%	-	-
Horiz. %	75.16%	67.32%	77.78%	95.42%	94.12%	96.73%	100.00%	-
P/EPS	18.83	14.88	14.12	15.95	14.28	13.35	13.73	23.41%
YoY %	26.55%	5.38%	-11.47%	11.69%	6.97%	-2.77%	-	-
Horiz. %	137.14%	108.38%	102.84%	116.17%	104.01%	97.23%	100.00%	-
EY	5.31	6.72	7.08	6.27	7.00	7.49	7.28	-18.95%
YoY %	-20.98%	-5.08%	12.92%	-10.43%	-6.54%	2.88%	-	-
Horiz. %	72.94%	92.31%	97.25%	86.13%	96.15%	102.88%	100.00%	-
DY	2.17	5.45	4.74	3.43	3.49	3.43	4.48	-38.29%
YoY %	-60.18%	14.98%	38.19%	-1.72%	1.75%	-23.44%	-	-
Horiz. %	48.44%	121.65%	105.80%	76.56%	77.90%	76.56%	100.00%	-
P/NAPS	1.40	1.28	1.48	1.90	1.84	2.34	1.94	-19.52%
YoY %	9.38%	-13.51%	-22.11%	3.26%	-21.37%	20.62%	-	-
Horiz. %	72.16%	65.98%	76.29%	97.94%	94.85%	120.62%	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 - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 14:50:00

ADX

10 Mins

BUY

2024-05-29 11:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-29 11:00:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-29 10:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-29 10:40:00

TURTLE SYSTEM 55

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

522

RANHILL

RANHILL UTILITIES BERHAD

456

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

HLIND

HONG LEONG INDUSTRIES BHD

309

DNEX

DAGANG NEXCHANGE BERHAD

300

PTRANS

PERAK TRANSIT BERHAD

299

JCY

JCY INTERNATIONAL BERHAD

288

PBBANK

PUBLIC BANK BHD

248

YTL

YTL CORPORATION BHD

231

Daily Stocks

HSI-CXG

0.11

-0.02

205,395,100

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.46

+0.16

137,661,000

HSI-HUZ

0.255

+0.03

106,625,500

EPICON

0.275

-0.125

92,018,700

REVENUE

0.225

-0.01

76,648,700

EDUSPEC-OR

0.005

0.00

75,002,700

AHB

0.125

-0.025

72,748,100

E&O-LR

0.055

+0.01

56,261,700

ALPHA

0.31

-0.005

54,388,000

More active Stocks

MPI

39.44

+0.56

172,400

YTLPOWR

5.27

+0.27

16,836,100

KENERGY

0.46

+0.16

137,661,000

NOTION-WD

1.15

+0.15

4,527,100

KGB

3.21

+0.15

2,782,000

ATECH

3.46

+0.15

2,295,700

YTLPOWR-C36

1.21

+0.15

150,500

YTL

3.83

+0.14

11,885,200

KOBAY

2.26

+0.13

8,901,600

ORIENT

6.85

+0.13

890,700

More gainer Stocks

DLADY

34.60

-0.82

14,800

LAGENDA

1.17

-0.49

28,704,300

KLK

21.50

-0.48

1,053,900

ALLIANZ

22.22

-0.24

17,800

NESTLE

127.70

-0.20

9,500

BKAWAN

19.80

-0.18

5,700

CARLSBG

19.32

-0.16

102,800

ARKA

2.10

-0.14

2,000

EPICON

0.275

-0.125

92,018,700

CHINHIN

3.35

-0.12

870,800

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