[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	300.19	299.56	299.88	299.84	299.40	296.58	288.89	2.58%
YoY %	0.21%	-0.11%	0.01%	0.15%	0.95%	2.66%	-	-
Horiz. %	103.91%	103.69%	103.80%	103.79%	103.64%	102.66%	100.00%	-
EPS	18.33	20.78	25.31	27.52	30.25	32.95	32.22	-31.31%
YoY %	-11.79%	-17.90%	-8.03%	-9.02%	-8.19%	2.27%	-	-
Horiz. %	56.89%	64.49%	78.55%	85.41%	93.89%	102.27%	100.00%	-
DPS	7.53	16.94	16.94	15.07	15.07	15.11	19.84	-47.54%
YoY %	-55.55%	0.00%	12.41%	0.00%	-0.26%	-23.84%	-	-
Horiz. %	37.95%	85.38%	85.38%	75.96%	75.96%	76.16%	100.00%	-
NAPS	2.4688	2.409	2.4081	2.3119	2.3431	1.8848	2.2824	5.36%
YoY %	2.48%	0.04%	4.16%	-1.33%	24.32%	-17.42%	-	-
Horiz. %	108.17%	105.55%	105.51%	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
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 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