[PARKSON] QoQ TTM Result on 31-Mar-2009 [#3]

Stock

[PARKSON] PARKSON HOLDINGS BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Mar-2009 [#3]

Profit Trend

QoQ- -42.79%

YoY- -27.42%

Quarter Report

PARKSON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	2,628,821	2,604,425	2,583,705	2,519,326	2,450,676	2,374,325	2,242,297	11.15%
YoY %	0.94%	0.80%	2.56%	2.80%	3.22%	5.89%	-	-
Horiz. %	117.24%	116.15%	115.23%	112.35%	109.29%	105.89%	100.00%	-
PBT	936,838	950,435	939,033	661,584	860,700	804,256	762,262	14.69%
YoY %	-1.43%	1.21%	41.94%	-23.13%	7.02%	5.51%	-	-
Horiz. %	122.90%	124.69%	123.19%	86.79%	112.91%	105.51%	100.00%	-
Tax	-173,364	-167,477	-163,600	-142,117	-134,370	-130,725	-124,214	24.81%
YoY %	-3.52%	-2.37%	-15.12%	-5.77%	-2.79%	-5.24%	-	-
Horiz. %	139.57%	134.83%	131.71%	114.41%	108.18%	105.24%	100.00%	-
NP	763,474	782,958	775,433	519,467	726,330	673,531	638,048	12.67%
YoY %	-2.49%	0.97%	49.27%	-28.48%	7.84%	5.56%	-	-
Horiz. %	119.66%	122.71%	121.53%	81.42%	113.84%	105.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	523,359	547,231	542,687	292,999	512,172	468,451	447,974	10.89%
YoY %	-4.36%	0.84%	85.22%	-42.79%	9.33%	4.57%	-	-
Horiz. %	116.83%	122.16%	121.14%	65.41%	114.33%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.51%	17.62%	17.42%	21.48%	15.61%	16.25%	16.30%	-
YoY %	5.05%	1.15%	-18.90%	37.60%	-3.94%	-0.31%	-	-
Horiz. %	113.56%	108.10%	106.87%	131.78%	95.77%	99.69%	100.00%	-
Total Cost	1,865,347	1,821,467	1,808,272	1,999,859	1,724,346	1,700,794	1,604,249	10.54%
YoY %	2.41%	0.73%	-9.58%	15.98%	1.38%	6.02%	-	-
Horiz. %	116.28%	113.54%	112.72%	124.66%	107.49%	106.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,758,709	1,774,851	1,735,292	1,502,457	1,385,033	1,314,118	1,020,141	43.63%
YoY %	-0.91%	2.28%	15.50%	8.48%	5.40%	28.82%	-	-
Horiz. %	172.40%	173.98%	170.10%	147.28%	135.77%	128.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	50,739	50,739	50,739	153,021	153,021	153,021	153,021	-51.99%
YoY %	0.00%	0.00%	-66.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.16%	33.16%	33.16%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	9.69%	9.27%	9.35%	52.23%	29.88%	32.67%	34.16%	-
YoY %	4.53%	-0.86%	-82.10%	74.80%	-8.54%	-4.36%	-	-
Horiz. %	28.37%	27.14%	27.37%	152.90%	87.47%	95.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	1,758,709	1,774,851	1,735,292	1,502,457	1,385,033	1,314,118	1,020,141	43.63%
YoY %	-0.91%	2.28%	15.50%	8.48%	5.40%	28.82%	-	-
Horiz. %	172.40%	173.98%	170.10%	147.28%	135.77%	128.82%	100.00%	-
NOSH	1,016,594	1,014,200	1,014,791	1,015,173	1,018,406	1,026,655	1,020,141	-0.23%
YoY %	0.24%	-0.06%	-0.04%	-0.32%	-0.80%	0.64%	-	-
Horiz. %	99.65%	99.42%	99.48%	99.51%	99.83%	100.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	29.04%	30.06%	30.01%	20.62%	29.64%	28.37%	28.46%	-
YoY %	-3.39%	0.17%	45.54%	-30.43%	4.48%	-0.32%	-	-
Horiz. %	102.04%	105.62%	105.45%	72.45%	104.15%	99.68%	100.00%	-
ROE	29.76%	30.83%	31.27%	19.50%	36.98%	35.65%	43.91%	-
YoY %	-3.47%	-1.41%	60.36%	-47.27%	3.73%	-18.81%	-	-
Horiz. %	67.77%	70.21%	71.21%	44.41%	84.22%	81.19%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	258.59	256.80	254.60	248.17	240.64	231.27	219.80	11.41%
YoY %	0.70%	0.86%	2.59%	3.13%	4.05%	5.22%	-	-
Horiz. %	117.65%	116.83%	115.83%	112.91%	109.48%	105.22%	100.00%	-
EPS	51.48	53.96	53.48	28.86	50.29	45.63	43.91	11.15%
YoY %	-4.60%	0.90%	85.31%	-42.61%	10.21%	3.92%	-	-
Horiz. %	117.24%	122.89%	121.79%	65.73%	114.53%	103.92%	100.00%	-
DPS	5.00	5.00	5.00	15.00	15.03	14.90	15.00	-51.82%
YoY %	0.00%	0.00%	-66.67%	-0.20%	0.87%	-0.67%	-	-
Horiz. %	33.33%	33.33%	33.33%	100.00%	100.20%	99.33%	100.00%	-
NAPS	1.73	1.75	1.71	1.48	1.36	1.28	1.00	43.96%
YoY %	-1.14%	2.34%	15.54%	8.82%	6.25%	28.00%	-	-
Horiz. %	173.00%	175.00%	171.00%	148.00%	136.00%	128.00%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,015,173
RPS	228.81	226.69	224.88	219.28	213.31	206.66	195.17	11.15%
YoY %	0.94%	0.80%	2.55%	2.80%	3.22%	5.89%	-	-
Horiz. %	117.24%	116.15%	115.22%	112.35%	109.29%	105.89%	100.00%	-
EPS	45.55	47.63	47.24	25.50	44.58	40.77	38.99	10.89%
YoY %	-4.37%	0.83%	85.25%	-42.80%	9.35%	4.57%	-	-
Horiz. %	116.82%	122.16%	121.16%	65.40%	114.34%	104.57%	100.00%	-
DPS	4.42	4.42	4.42	13.32	13.32	13.32	13.32	-51.97%
YoY %	0.00%	0.00%	-66.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	33.18%	33.18%	33.18%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.5308	1.5448	1.5104	1.3077	1.2055	1.1438	0.8879	43.63%
YoY %	-0.91%	2.28%	15.50%	8.48%	5.39%	28.82%	-	-
Horiz. %	172.41%	173.98%	170.11%	147.28%	135.77%	128.82%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	5.26	5.06	5.05	3.72	3.94	3.76	5.00	-
P/RPS	2.03	1.97	1.98	1.50	1.64	1.63	2.27	-7.15%
YoY %	3.05%	-0.51%	32.00%	-8.54%	0.61%	-28.19%	-	-
Horiz. %	89.43%	86.78%	87.22%	66.08%	72.25%	71.81%	100.00%	-
P/EPS	10.22	9.38	9.44	12.89	7.83	8.24	11.39	-6.95%
YoY %	8.96%	-0.64%	-26.76%	64.62%	-4.98%	-27.66%	-	-
Horiz. %	89.73%	82.35%	82.88%	113.17%	68.74%	72.34%	100.00%	-
EY	9.79	10.66	10.59	7.76	12.76	12.14	8.78	7.50%
YoY %	-8.16%	0.66%	36.47%	-39.18%	5.11%	38.27%	-	-
Horiz. %	111.50%	121.41%	120.62%	88.38%	145.33%	138.27%	100.00%	-
DY	0.95	0.99	0.99	4.03	3.81	3.96	3.00	-53.44%
YoY %	-4.04%	0.00%	-75.43%	5.77%	-3.79%	32.00%	-	-
Horiz. %	31.67%	33.00%	33.00%	134.33%	127.00%	132.00%	100.00%	-
P/NAPS	3.04	2.89	2.95	2.51	2.90	2.94	5.00	-28.16%
YoY %	5.19%	-2.03%	17.53%	-13.45%	-1.36%	-41.20%	-	-
Horiz. %	60.80%	57.80%	59.00%	50.20%	58.00%	58.80%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	16/11/09	26/08/09	27/05/09	25/02/09	19/11/08	27/08/08	-
Price	5.34	5.29	5.10	4.69	3.29	3.25	4.38	-
P/RPS	2.07	2.06	2.00	1.89	1.37	1.41	1.99	2.65%
YoY %	0.49%	3.00%	5.82%	37.96%	-2.84%	-29.15%	-	-
Horiz. %	104.02%	103.52%	100.50%	94.97%	68.84%	70.85%	100.00%	-
P/EPS	10.37	9.80	9.54	16.25	6.54	7.12	9.97	2.64%
YoY %	5.82%	2.73%	-41.29%	148.47%	-8.15%	-28.59%	-	-
Horiz. %	104.01%	98.29%	95.69%	162.99%	65.60%	71.41%	100.00%	-
EY	9.64	10.20	10.49	6.15	15.29	14.04	10.03	-2.60%
YoY %	-5.49%	-2.76%	70.57%	-59.78%	8.90%	39.98%	-	-
Horiz. %	96.11%	101.69%	104.59%	61.32%	152.44%	139.98%	100.00%	-
DY	0.94	0.95	0.98	3.20	4.57	4.59	3.42	-57.62%
YoY %	-1.05%	-3.06%	-69.38%	-29.98%	-0.44%	34.21%	-	-
Horiz. %	27.49%	27.78%	28.65%	93.57%	133.63%	134.21%	100.00%	-
P/NAPS	3.09	3.02	2.98	3.17	2.42	2.54	4.38	-20.70%
YoY %	2.32%	1.34%	-5.99%	30.99%	-4.72%	-42.01%	-	-
Horiz. %	70.55%	68.95%	68.04%	72.37%	55.25%	57.99%	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